The Alston A Plan, Shelton Square, Murfreesboro, TN, 37129 | $786/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
3524 sft

5000 Rucker Christiana Rd, Christiana, TN, 37037

4 Bed
4 Bath
3122 sft

Highcliffe Plan, High Park Hill, Arrington, TN, 37014

5 Bed
3 Bath
3503 sft

1441 Red Oak Dr, Brentwood, TN, 37027

3 Bed
3 Bath
2705 sft

1410 Robert E Lee Ln, Brentwood, TN, 37027

Nearby investment properties with comparable prices

4 Bed
4 Bath
2663 sft

Branson - Bonus Plan, Poplar Farms, Franklin, TN, 37067

4 Bed
3 Bath
3757 sft

2356 Saint Andrews Dr, Murfreesboro, TN, 37128

4 Bed
3 Bath
2556 sft

423 Meadowcrest Cir, Franklin, TN, 37064

4 Bed
3 Bath
2816 sft

1223 Limerick Ln, Franklin, TN, 37067

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

Investment property for sale in Murfreesboro at The Alston A Plan, Shelton Square, Murfreesboro, TN, 37129 with 5% annual appreciation on a $899,900 basis while $6,248/mo rent supports operations. Total monthly income totals $6,248/mo and a $4,405/mo payment preserves $786/mo for cash returns. Annual cash flow comes to $9,427/yr on $296,067 deployed, and return on cash invested reaches 23.24% in year one. Equity gained on principal adds $5,807/yr, and five-year appreciation sums $248,626 alongside rental yield of 8.33%. Five-year ROI measures 120.54% and total cumulative return in cash totals $356,872.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $6,248/mo property income versus a $4,405/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2026

N/A lot

$N/A/sqft

$75 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 37129, Murfreesboro, TN area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	27,102 (100%)
Owner Occupied HU	17,334 (64.0%)
Renter Occupied HU	8,377 (30.9%)
Vacant Housing Units	1,391 ( 5.1%)
Median Home Value	$449,733
Average Home Value	$502,044