Lancaster Plan, Greystone - Vista Townhomes, Smyrna, TN, 37167 | 7.15% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1156 sft

832 Goswell Dr #201, Nolensville, TN, 37135

3 Bed
2 Bath
1109 sft

504 Bragg Ave, Smyrna, TN, 37167

3 Bed
3 Bath
1078 sft

6078 Cullen Dr, La Vergne, TN, 37086

3 Bed
3 Bath
1968 sft

5413 Roxborough Point, Hermitage, TN, 37076

Nearby investment properties with comparable prices

3 Bed
3 Bath
1490 sft

2910 Valley Farms Dr LOT 147, Christiana, TN, 37037

3 Bed
3 Bath
1616 sft

3407 Stormello Ln, Murfreesboro, TN, 37128

3 Bed
3 Bath
1490 sft

2104 Red Barn Rd LOT 116, Christiana, TN, 37037

3 Bed
3 Bath
1606 sft

8535 Calistoga Way, Brentwood, TN, 37027

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

Total monthly income equals $2,514/mo. Return on cash invested prints 19.8% in year one, and rental yield reads 7.15% against a $422,070 entry. Equity gained on principal adds $2,724/yr, while 5% annual appreciation compiles into $116,610 by year five. Five-year ROI reaches 102.01% and total cumulative return in cash sums $142,725. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,514/mo property income covering a $2,066/mo payment, not borrower’s personal income.

Single Family

Built in 2025

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