The Daphne E Plan, Bailey Park, Fayetteville, TN, 37334 | $888/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1964 sft

The Daphne Plan, Clearview, Hazel Green, AL, 35750

3 Bed
2 Bath
1620 sft

The Franklin Plan, Walker's Hill, Meridianville, AL, 35759

4 Bed
2 Bath
1880 sft

97 Coldsprings Dr, Harvest, AL, 35749

3 Bed
3 Bath
2051 sft

7004 Windscape Dr NW, Madison, AL, 35757

Nearby investment properties with comparable prices

3 Bed
2 Bath
1501 sft

102 Khloiey Hopes Ln, New Market, AL, 35761

3 Bed
2 Bath
1434 sft

151 Brooklawn Dr, Harvest, AL, 35749

3 Bed
2 Bath
1743 sft

106 Tree Bark Trl, Hazel Green, AL, 35750

4 Bed
2 Bath
1852 sft

250 Faded Rose Ln, Toney, AL, 35773

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 Fayetteville at The Daphne E Plan, Bailey Park, Fayetteville, TN, 37334 offers a 10.74% rental yield on a $304,900 purchase with $2,730/mo rent. Total monthly income registers $2,730/mo, and a $1,492/mo payment leaves $888/mo available for distribution. Annual cash flow reaches $10,658/yr on $101,074 to close, and return on cash invested stands at 30.45% in year one. Equity gained on principal adds $1,967/yr while 5% annual appreciation supports $84,238 over five years. Portfolio math shows five-year ROI at 159.24% and total cumulative return in cash at $160,946. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,730/mo property income against a $1,492/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$17 monthly 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