Walnut Grove B1 Plan, Tulip SpringsHermitageTN37076
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 Walnut Grove B1 Plan, Tulip Springs, Hermitage, TN, 37076 uses $140,854 cash to close to unlock $434/yr annual cash flow and $36/mo monthly cash flow. Total monthly income runs $2,730/mo, and a $2,080/mo payment keeps the spread at $36/mo. Purchase price stands at $424,900, and rental yield measures 7.71% with $2,730/mo rent. Return on cash invested shows 20.22% in year one, and 5% annual appreciation builds toward $117,392 over five years. Five-year ROI reaches 104.72% and total cumulative return in cash records $147,501. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,730/mo property income covering a $2,080/mo payment rather than investor’s personal income.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
$150 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
