Harper Plan, Cedar Grove VillageSmyrnaTN37167
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
Investment property for sale in Smyrna at Harper Plan, Cedar Grove Village, Smyrna, TN, 37167 with 5% annual appreciation on a $369,990 basis while $2,554/mo rent supports operations. Total monthly income totals $2,554/mo and a $1,811/mo payment preserves $339/mo for cash returns. Annual cash flow comes to $4,069/yr on $122,652 deployed, and return on cash invested reaches 23.23% in year one. Equity gained on principal adds $2,387/yr, and five-year appreciation sums $102,221 alongside rental yield of 8.28%. Five-year ROI measures 120.4% and total cumulative return in cash totals $147,674.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,554/mo property income versus a $1,811/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37167, Smyrna, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,750 (100%) |
| Owner Occupied HU | 17,058 (63.8%) |
| Renter Occupied HU | 8,652 (32.3%) |
| Vacant Housing Units | 1,040 ( 3.9%) |
| Median Home Value | $408,476 |
| Average Home Value | $448,944 |
Housing Distribution
Address Breakdown
Residential
25,944
Single Family
20,558
Multi-Family
5,386
Businesses
1,755
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
