Harvest GY Plan, Sugar Creek, Mount Pleasant, TN, 38474 | $381/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1966 sft

1304 Jewell Dr LOT 73, Columbia, TN, 38401

4 Bed
2 Bath
1979 sft

312 Parkview Dr, Columbia, TN, 38401

Firefly Plan, The Summit at Carter's Station

4 Bed
2 Bath
1827 sft

Firefly Plan, The Summit at Carter's Station, Columbia, TN, 38401

5 Bed
3 Bath
2706 sft

3847 Kindler Ct, Columbia, TN, 38401

Nearby investment properties with comparable prices

3 Bed
2 Bath
1744 sft

91 Alexander Springs Rd, Summertown, TN, 38483

- Bed
3 Bath
2098 sft

3294 Holiday Ln, Columbia, TN, 38401

4 Bed
2 Bath
1827 sft

3306 Pippin St, Columbia, TN, 38401

4 Bed
2 Bath
1827 sft

3610 Haplander Ct, Columbia, TN, 38401

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Mount Pleasant at Harvest GY Plan, Sugar Creek, Mount Pleasant, TN, 38474 with 5% annual appreciation on a $477,900 basis while $3,242/mo rent supports operations. Total monthly income totals $3,242/mo and a $2,339/mo payment preserves $381/mo for cash returns. Annual cash flow comes to $4,575/yr on $158,424 deployed, and return on cash invested reaches 22.8% in year one. Equity gained on principal adds $3,084/yr, and five-year appreciation sums $132,035 alongside rental yield of 8.14%. Five-year ROI measures 118.07% and total cumulative return in cash totals $187,049.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,242/mo property income versus a $2,339/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA