802 Gadwall Dr

Lebanon, TN 37090
image0

3 bd, 3 ba | 1,363 sqft | Built in 2024

slider image
slider image
slider image
List Price
$279,990

Initial Investment

$76,297

Purchase Price

$279,990

Down Payment

25%

Rent

$2,070

Total Return

$146,579

Annualized Return

24.4%

Cap Rate

5.8%

Gross Yield

8.9%

Cash Flow

$900

Appreciation

8.6%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Unspecified

Lease Start

-

Lease End

-

Property Type

Townhouse

Lot Size

0

HOA

$157/mo

Flood Risk

Not Required

The Franklin townhome is back in Woodbridge Glen! This FRANKLIN plan offers a unique downstairs design with an open concept family and kitchen that includes an island, quartz counters, single bowl undermount sink, SS appliances including a gas range, and either white or gray cabinets. There is also a downstairs bedroom/office space. There is a large covered back patio with outside storage. This home also features a full front porch. The primary suite is upstairs with an ensuite bath and double closets. Woodbridge Glen is a quiet beauty with rolling hills and lots of green space but also conveniently located just 1 mile from I-40 and halfway between both Mt. Juliet and Lebanon. The neighborhood features a beautiful pool, 2 spacious dog parks, playground, and a trail to the natural duck pond and pavilion. Ask about our amazing interest rates and incentives! Call today to schedule a tour! Taxes are estimated. Buyer and buyers agent to verify all pertinent information.

See more in Analysis
Christopher Stjernholm
Trelora Realty, Inc.
AZ Agent License #359852

Annual Financial Highlights

Expected Rent

$23,598

Expenses

-$5,377

Property Taxes

-$2,100

Loan Payments

-$15,222

Net Cash Flow

$900

See more in Financials

Property Characteristics

Buyer's Agent

An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
  • You can contact your Agent with questions even before making an offer.
  • A professional home inspection will be conducted prior to closing.  This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor.  As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.

Property Management

Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.

Similar Listings



Listing Courtesy of:Michael Williams
Agent License 332298
D.R. Horton
Certified Agent Brokerage:Christopher Stjernholm
Trelora Realty, Inc.
AZ Brokerage License BR689329000
SourceRealTracs
MLS #2804061
Last Updated: 03/14/2025 15:03
Disclaimer: The accuracy of this information is deemed reliable but not guaranteed or warrantied. All information should be independently verified before making purchase decisions. Information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The content relating to real estate for sale on this website appears courtesy of the Multiple Listing Service (MLS) listed as the “Source” on this page. Individual listings appear with the permission of the real estate brokerage identified under the “Listing Agent” on this page.