Rockwell Plan, Crestview - Legacy SeriesHermitageTN37076
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
Total monthly income is $3,538/mo, and annual cash flow is $8,187/yr on $158,122 cash. Return on cash invested measures 25.09% in year one, and rental yield stands at 8.9% at a $476,990 entry. Equity gained on principal adds $3,078/yr while 5% annual appreciation compounds into $131,784 by year five. Five-year ROI records 130.36% and total cumulative return in cash reaches $206,132. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,538/mo property income versus a $2,335/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37076, Hermitage, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,552 (100%) |
| Owner Occupied HU | 10,351 (52.9%) |
| Renter Occupied HU | 7,998 (40.9%) |
| Vacant Housing Units | 1,203 ( 6.2%) |
| Median Home Value | $427,844 |
| Average Home Value | $485,264 |
Housing Distribution
Address Breakdown
Residential
19,483
Single Family
14,208
Multi-Family
5,275
Businesses
964
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
