The Shenandoah Plan, Magnolia FarmsApisonTN37302
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 Apison at The Shenandoah Plan, Magnolia Farms, Apison, TN, 37302 with 5% annual appreciation on a $519,900 basis while $4,334/mo rent supports operations. Total monthly income totals $4,334/mo and a $2,545/mo payment preserves $1,156/mo for cash returns. Annual cash flow comes to $13,877/yr on $171,047 deployed, and return on cash invested reaches 28.17% in year one. Equity gained on principal adds $3,355/yr, and five-year appreciation sums $143,639 alongside rental yield of 10%. Five-year ROI measures 147.04% and total cumulative return in cash totals $251,500.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,334/mo property income versus a $2,545/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$65 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37302, Apison, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,162 (100%) |
| Owner Occupied HU | 1,671 (77.3%) |
| Renter Occupied HU | 373 (17.3%) |
| Vacant Housing Units | 118 ( 5.5%) |
| Median Home Value | $465,858 |
| Average Home Value | $509,194 |
Housing Distribution
Address Breakdown
Residential
2,118
Single Family
2,118
Multi-Family
0
Businesses
65
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
