Reed Plan, Greystone - Vista Series, Smyrna, TN, 37167 | $119/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1224 sft

1217 Merritt Hill Trl, Smyrna, TN, 37167

3 Bed
2 Bath
1159 sft

4304 Central Valley Dr, Hermitage, TN, 37076

3 Bed
2 Bath
1308 sft

9686 Clovercroft Rd, Nolensville, TN, 37135

3 Bed
2 Bath
1162 sft

582 Autumn Ct, La Vergne, TN, 37086

Nearby investment properties with comparable prices

3 Bed
3 Bath
1405 sft

5104 Preserve Blvd, Antioch, TN, 37013

3 Bed
3 Bath
1625 sft

269 Fletchers Way LOT 140, Smyrna, TN, 37167

3 Bed
2 Bath
2340 sft

8956 Rocky Fork Almaville Rd, Smyrna, TN, 37167

Sassafras Plan, Stewart's Glen | 55+ Community

3 Bed
2 Bath
1500 sft

Sassafras Plan, Stewart's Glen | 55+ Community, Smyrna, TN, 37167

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

Return on cash invested sits at 20.99% in year one, and rental yield is 7.54% on a $400,990 entry. Equity gained on principal adds $2,588/yr, while 5% annual appreciation builds toward $110,786 over five years. Five-year ROI reaches 108.37% and total cumulative return in cash sums $144,051. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,520/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: 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