Johnson Plan, Waltons GroveMount JulietTN37122
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 Mount Juliet at Johnson Plan, Waltons Grove, Mount Juliet, TN, 37122 uses $199,512 cash to close to unlock $5,592/yr annual cash flow and $466/mo monthly cash flow. Total monthly income runs $4,096/mo, and a $2,968/mo payment keeps the spread at $466/mo. Purchase price stands at $606,420, and rental yield measures 8.11% with $4,096/mo rent. Return on cash invested shows 22.86% in year one, and 5% annual appreciation builds toward $167,543 over five years. Five-year ROI reaches 118.37% and total cumulative return in cash records $236,159. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,096/mo property income covering a $2,968/mo payment rather than investor’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37122, Mount Juliet, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,975 (100%) |
| Owner Occupied HU | 21,001 (75.1%) |
| Renter Occupied HU | 5,885 (21.0%) |
| Vacant Housing Units | 1,089 ( 3.9%) |
| Median Home Value | $483,144 |
| Average Home Value | $527,082 |
Housing Distribution
Address Breakdown
Residential
27,302
Single Family
25,895
Multi-Family
1,407
Businesses
1,252
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Meritage Homes
Mls Name: Meritage Homes
Mls Provider:
Mls ID: #N/A