NEILSON Plan, The Townes at Whistle StopThompsons StationTN37179
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 Thompsons Station at NEILSON Plan, The Townes at Whistle Stop, Thompsons Station, TN, 37179 generates $4,196/mo in rent, after a $3,915/mo payment. Total monthly income is $4,196/mo. Return on cash invested sits at 17.36% in year one, and rental yield is 6.29% on a $799,900 entry. Equity gained on principal adds $5,162/yr, while 5% annual appreciation builds toward $220,998 over five years. Five-year ROI reaches 88.87% and total cumulative return in cash sums $233,868. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,196/mo property income rather than buyer’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37179, Thompsons Station, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,231 (100%) |
| Owner Occupied HU | 6,100 (84.4%) |
| Renter Occupied HU | 882 (12.2%) |
| Vacant Housing Units | 249 ( 3.4%) |
| Median Home Value | $633,493 |
| Average Home Value | $754,349 |
Housing Distribution
Address Breakdown
Residential
6,688
Single Family
6,661
Multi-Family
27
Businesses
245
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Drees Homes
Mls Name: Drees Homes
Mls Provider:
Mls ID: #N/A