The Hadley Plan, Parkhaven CommunityHermitageTN37076
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 Hermitage at The Hadley Plan, Parkhaven Community, Hermitage, TN, 37076 earns $52/mo cash flow from $4,160/mo rent with a $3,052/mo payment. Total monthly income totals $4,160/mo, and annual cash flow totals $628/yr on $205,132 capital. ROI tracks 20.37% on current figures, and rental yield reads 8.01% at a $623,500 purchase. Equity gained on principal adds $4,023/yr, and 5% annual appreciation supports $172,262 over five years. Five-year ROI reaches 105.8% and total cumulative return in cash sums $217,030. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,160/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$375 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37076, Hermitage, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,552 (100%) |
| Owner Occupied HU | 10,351 (52.9%) |
| Renter Occupied HU | 7,998 (40.9%) |
| Vacant Housing Units | 1,203 ( 6.2%) |
| Median Home Value | $427,844 |
| Average Home Value | $485,264 |
Housing Distribution
Address Breakdown
Residential
19,483
Single Family
14,208
Multi-Family
5,275
Businesses
964
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices