100 Ellersly WayKingston SpringsTN37082
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 Kingston Springs at 100 Ellersly Way, Kingston Springs, TN, 37082 offers a 7.94% rental yield on a $499,000 purchase with $3,300/mo rent. Total monthly income registers $3,300/mo, and a $2,442/mo payment leaves $313/mo available for distribution. Annual cash flow reaches $3,759/yr on $165,419 to close, and return on cash invested stands at 22.18% in year one. Equity gained on principal adds $3,220/yr while 5% annual appreciation supports $137,865 over five years. Portfolio math shows five-year ROI at 114.77% and total cumulative return in cash at $189,858. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,300/mo property income against a $2,442/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2017
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37082, Kingston Springs, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,669 (100%) |
| Owner Occupied HU | 2,229 (83.5%) |
| Renter Occupied HU | 281 (10.5%) |
| Vacant Housing Units | 159 ( 6.0%) |
| Median Home Value | $378,347 |
| Average Home Value | $441,378 |
Housing Distribution
Address Breakdown
Residential
2,485
Single Family
2,471
Multi-Family
14
Businesses
166
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kristi Duke • Benchmark Realty, LLC
Mls Name: RealTracs MLS as distributed by MLS GRID
Mls ID: #3011528