Harding 2 Plan, Dry Creek CommonsGoodlettsvilleTN37072
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 Goodlettsville at Harding 2 Plan, Dry Creek Commons, Goodlettsville, TN, 37072 offers $2,562/mo rent that, after a $1,542/mo payment, leaves $526/mo cash flow. Total monthly income is $2,562/mo, and annual cash flow is $6,313/yr on $104,423 cash. Return on cash invested measures 25.96% in year one, and rental yield stands at 9.76% at a $315,000 entry. Equity gained on principal adds $2,033/yr while 5% annual appreciation compounds into $87,029 by year five. Five-year ROI records 135.67% and total cumulative return in cash reaches $141,665. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,562/mo property income versus a $1,542/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$150 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37072, Goodlettsville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,710 (100%) |
| Owner Occupied HU | 9,306 (63.3%) |
| Renter Occupied HU | 4,549 (30.9%) |
| Vacant Housing Units | 855 ( 5.8%) |
| Median Home Value | $412,611 |
| Average Home Value | $494,904 |
Housing Distribution
Address Breakdown
Residential
13,797
Single Family
11,144
Multi-Family
2,653
Businesses
1,013
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Vastland Communities
Mls Name: Vastland Communities
Mls Provider:
Mls ID: #N/A