The Aurora Plan, Bailey ParkFayettevilleTN37334
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
Investment property for sale in Fayetteville at The Aurora Plan, Bailey Park, Fayetteville, TN, 37334 listed at $290,900 pairs $2,040/mo rent with a $1,424/mo payment to leave $298/mo cash flow. Total monthly income runs $2,040/mo, and annual cash flow reaches $3,581/yr on $96,433 cash to close. Return on cash invested measures 23.62% in year one, and rental yield registers 8.42% at a $290,900 basis. Equity gained on principal adds $1,877/yr, and annual property appreciation at 5% supports $80,370 by year five. Five-year ROI tracks 122.51% and total cumulative return in cash totals $118,139. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,040/mo property income relative to a $1,424/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37334, Fayetteville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,174 (100%) |
| Owner Occupied HU | 7,256 (64.9%) |
| Renter Occupied HU | 2,942 (26.3%) |
| Vacant Housing Units | 976 ( 8.7%) |
| Median Home Value | $267,471 |
| Average Home Value | $315,636 |
Housing Distribution
Address Breakdown
Residential
10,397
Single Family
10,034
Multi-Family
363
Businesses
926
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Davidson Homes - Huntsville Region
Mls Name: Davidson Homes, Inc.
Mls Provider:
Mls ID: #N/A