Belhaven Plan, Hillcrest LandingMc DonaldTN37353
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Mc Donald at Belhaven Plan, Hillcrest Landing, Mc Donald, TN, 37353 offers $2,768/mo rent that, after a $1,654/mo payment, leaves $745/mo cash flow. Total monthly income is $2,768/mo, and annual cash flow is $8,940/yr on $112,044 cash. Return on cash invested measures 27.89% in year one, and rental yield stands at 9.83% at a $337,990 entry. Equity gained on principal adds $2,181/yr while 5% annual appreciation compounds into $93,380 by year five. Five-year ROI records 145.4% and total cumulative return in cash reaches $162,911. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,768/mo property income versus a $1,654/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37353, Mc Donald, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,324 (100%) |
| Owner Occupied HU | 1,700 (73.1%) |
| Renter Occupied HU | 438 (18.8%) |
| Vacant Housing Units | 186 ( 8.0%) |
| Median Home Value | $335,572 |
| Average Home Value | $400,896 |
Housing Distribution
Address Breakdown
Residential
2,114
Single Family
2,114
Multi-Family
0
Businesses
86
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
