The Belmont Plan, The TowneColliervilleTN38017
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 Collierville at The Belmont Plan, The Towne, Collierville, TN, 38017 earns $170/mo cash flow from $3,157/mo rent with a $2,442/mo payment. Total monthly income totals $3,157/mo, and annual cash flow totals $2,043/yr on $165,419 capital. ROI tracks 21.14% on current figures, and rental yield reads 7.59% at a $499,000 purchase. Equity gained on principal adds $3,220/yr, and 5% annual appreciation supports $137,865 over five years. Five-year ROI reaches 109.21% and total cumulative return in cash sums $180,654. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,157/mo property income instead of your personal income.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38017, Collierville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,367 (100%) |
| Owner Occupied HU | 16,144 (75.6%) |
| Renter Occupied HU | 4,404 (20.6%) |
| Vacant Housing Units | 819 ( 3.8%) |
| Median Home Value | $469,255 |
| Average Home Value | $509,344 |
Housing Distribution
Address Breakdown
Residential
21,646
Single Family
19,614
Multi-Family
2,032
Businesses
1,288
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Eagle Builders
Mls Name: Eagle Builders
Mls Provider:
Mls ID: #N/A