The Colburn Plan, Moss FarmWhite HouseTN37188
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
Rental property for sale in White House at The Colburn Plan, Moss Farm, White House, TN, 37188 priced at $465,990 pairs $3,000/mo rent with $210/mo cash flow after a $2,281/mo payment. Total monthly income equals $3,000/mo, and annual cash flow comes to $2,523/yr on $154,476 invested. Return on cash invested is 21.54% in year one, and rental yield stands at 7.73% on a $465,990 basis. Equity gained on principal adds $3,007/yr, and 5% annual appreciation accumulates to $128,744 by year five. Five-year ROI measures 111.36% and total cumulative return in cash reaches $172,018. For financing, Ziffy Mortgage’s DSCR program evaluates $3,000/mo property income against a $2,281/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37188, White House, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,605 (100%) |
| Owner Occupied HU | 6,438 (74.8%) |
| Renter Occupied HU | 1,739 (20.2%) |
| Vacant Housing Units | 428 ( 5.0%) |
| Median Home Value | $342,177 |
| Average Home Value | $430,544 |
Housing Distribution
Address Breakdown
Residential
7,560
Single Family
7,152
Multi-Family
408
Businesses
629
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Goodall Homes
Mls Name: Goodall Homes
Mls Provider:
Mls ID: #N/A