The Colburn Plan, Smith FarmsMurfreesboroTN37129
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 Murfreesboro at The Colburn Plan, Smith Farms, Murfreesboro, TN, 37129 priced at $535,990 converts $3,216/mo rent into $8/mo cash flow after a $2,623/mo obligation. Total monthly income equals $3,216/mo, and annual cash flow totals $94/yr on $176,341 invested. Return on cash invested prints 20.11% in year one, and rental yield reads 7.2% against a $535,990 entry. Equity gained on principal adds $3,459/yr, while 5% annual appreciation compiles into $148,084 by year five. Five-year ROI reaches 103.64% and total cumulative return in cash sums $182,751. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,216/mo property income covering a $2,623/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No 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 |
Housing Distribution
Address Breakdown
Residential
25,778
Single Family
22,072
Multi-Family
3,706
Businesses
2,902
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