EDMON Plan, River LandingMurfreesboroTN37219
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: EDMON Plan, River Landing, Murfreesboro, TN, 37219 in Murfreesboro at $424,990 earns $2,700/mo in rent and nets $156/mo after the $1,911/mo payment, a 7.62% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $117,417 over five years. Ziffy Mortgage underwrites this on a 1.41 DSCR without U.S. credit history. With $3,914/yr in principal paydown, total projected return reaches $170,864.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 6.5% |
| Monthly Cash Flow | $156 | $450 |
City averages based on Murfreesboro market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,700 |
| Total Monthly Debt Service | $2,375 |
| DSCR Ratio | 1.14x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37219, Nashville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,139 (100%) |
| Owner Occupied HU | 331 (15.5%) |
| Renter Occupied HU | 1,257 (58.8%) |
| Vacant Housing Units | 551 (25.8%) |
| Median Home Value | $593,563 |
| Average Home Value | $766,050 |
Housing Distribution
Address Breakdown
Residential
1,935
Single Family
20
Multi-Family
1,915
Businesses
443
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
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37219, Nashville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,139 (100%) |
| Owner Occupied HU | 331 (15.5%) |
| Renter Occupied HU | 1,257 (58.8%) |
| Vacant Housing Units | 551 (25.8%) |
| Median Home Value | $593,563 |
| Average Home Value | $766,050 |
Housing Distribution
Address Breakdown
Residential
1,935
Single Family
20
Multi-Family
1,915
Businesses
443
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A