Magnolia Plan, Stewart's Glen | 55+ CommunitySmyrnaTN37167
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
Rental property for sale in Smyrna at Magnolia Plan, Stewart's Glen | 55+ Community, Smyrna, TN, 37167 priced at $357,905 pairs $2,520/mo rent with $377/mo cash flow after a $1,752/mo payment. Total monthly income equals $2,520/mo, and annual cash flow comes to $4,527/yr on $118,646 invested. Return on cash invested is 23.72% in year one, and rental yield stands at 8.45% on a $357,905 basis. Equity gained on principal adds $2,310/yr, and 5% annual appreciation accumulates to $98,883 by year five. Five-year ROI measures 123.06% and total cumulative return in cash reaches $146,004. For financing, Ziffy Mortgage’s DSCR program evaluates $2,520/mo property income against a $1,752/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
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 |
Housing Distribution
Address Breakdown
Residential
25,944
Single Family
20,558
Multi-Family
5,386
Businesses
1,755
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
