Johnson Plan, Greystone - Legacy Series, Smyrna, TN, 37167 | $99/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1950 sft

629 Knollwood Dr, La Vergne, TN, 37086

4 Bed
3 Bath
2282 sft

2282 Elevation GHI Plan, Rookers Bend, Smyrna, TN, 37167

4 Bed
3 Bath
2539 sft

17 Kilkham Ct, Mount Juliet, TN, 37122

3 Bed
3 Bath
2700 sft

138 Glacier Way Lot 287, La Vergne, TN, 37086

Nearby investment properties with comparable prices

5 Bed
3 Bath
2674 sft

865 Lewis Way, Antioch, TN, 37013

3 Bed
4 Bath
2289 sft

4018 Colleton Ln, Rockvale, TN, 37153

3 Bed
2 Bath
2073 sft

2704 Alvin Sperry Pass, Mount Juliet, TN, 37122

3 Bed
3 Bath
2023 sft

806 Sunset View Dr, Hermitage, TN, 37076

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

Return on cash invested sits at 20.69% in year one, and rental yield is 7.39% on a $575,990 entry. Equity gained on principal adds $3,717/yr, while 5% annual appreciation builds toward $159,135 over five years. Five-year ROI reaches 106.74% and total cumulative return in cash sums $202,270. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,547/mo property income rather than buyer’s personal income.

Single Family

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