Opal Plan, Cedarcrest TownhomesFranklinTN37067
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 Franklin at Opal Plan, Cedarcrest Townhomes, Franklin, TN, 37067 priced at $426,640 converts $3,600/mo rent into $1,046/mo cash flow after a $2,088/mo obligation. Total monthly income equals $3,600/mo, and annual cash flow totals $12,555/yr on $141,431 invested. Return on cash invested prints 28.79% in year one, and rental yield reads 10.13% against a $426,640 entry. Equity gained on principal adds $2,753/yr, while 5% annual appreciation compiles into $117,873 by year five. Five-year ROI reaches 150.19% and total cumulative return in cash sums $212,416. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,600/mo property income covering a $2,088/mo payment, not borrower’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37067, Franklin, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,975 (100%) |
| Owner Occupied HU | 7,190 (48.0%) |
| Renter Occupied HU | 6,611 (44.1%) |
| Vacant Housing Units | 1,174 ( 7.8%) |
| Median Home Value | $767,214 |
| Average Home Value | $858,174 |
Housing Distribution
Address Breakdown
Residential
14,095
Single Family
9,428
Multi-Family
4,667
Businesses
2,165
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
