Odessa Plan, Cedarside Townhomes at Dry CreekGoodlettsvilleTN37072
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 Goodlettsville at Odessa Plan, Cedarside Townhomes at Dry Creek, Goodlettsville, TN, 37072 offers $2,567/mo rent that, after a $1,454/mo payment, leaves $789/mo cash flow. Total monthly income is $2,567/mo, and annual cash flow is $9,465/yr on $98,452 cash. Return on cash invested measures 29.52% in year one, and rental yield stands at 10.37% at a $296,990 entry. Equity gained on principal adds $1,916/yr while 5% annual appreciation compounds into $82,053 by year five. Five-year ROI records 154.14% and total cumulative return in cash reaches $151,755. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,567/mo property income versus a $1,454/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37072, Goodlettsville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,710 (100%) |
| Owner Occupied HU | 9,306 (63.3%) |
| Renter Occupied HU | 4,549 (30.9%) |
| Vacant Housing Units | 855 ( 5.8%) |
| Median Home Value | $412,611 |
| Average Home Value | $494,904 |
Housing Distribution
Address Breakdown
Residential
13,797
Single Family
11,144
Multi-Family
2,653
Businesses
1,013
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Ryan Homes
Mls Name: Ryan Homes
Mls Provider:
Mls ID: #N/A