Magnolia Cottage - Villages of Saunders Creek Plan, Villages of Saunders Creek, Rossville, TN, 38066 | 6.8% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2385 sft

1337 Hunters Mill Trl, Collierville, TN, 38017

4 Bed
4 Bath
- sft

2024 Wirily Ln, Cordova, TN, 38016

4 Bed
3 Bath
2708 sft

12495 Noble Oak Dr, Arlington, TN, 38002

4 Bed
4 Bath
3835 sft

355 Beacon Light Dr, Eads, TN, 38028

Nearby investment properties with comparable prices

5 Bed
4 Bath
4103 sft

3598 Davies Manor Dr, Memphis, TN, 38133

4 Bed
3 Bath
3088 sft

2098 Duntreath Mdws, Germantown, TN, 38139

5 Bed
4 Bath
- sft

565 Ogilie Ln, Collierville, TN, 38017

4 Bed
4 Bath
3279 sft

3368 Blooming Grove Rd, Olive Branch, MS, 38654

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 $3,994/mo. Return on cash invested prints 18.89% in year one, and rental yield reads 6.8% against a $704,999 entry. Equity gained on principal adds $4,549/yr, while 5% annual appreciation compiles into $194,778 by year five. Five-year ROI reaches 97.07% and total cumulative return in cash sums $225,145. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,994/mo property income covering a $3,451/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: 38066, Rossville, TN area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,453 (100%)
Owner Occupied HU	1,217 (83.8%)
Renter Occupied HU	177 (12.2%)
Vacant Housing Units	59 ( 4.1%)
Median Home Value	$453,349
Average Home Value	$474,984