1000 Mayes RdKingston 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 1000 Mayes Rd, Kingston Springs, TN, 37082 earns $786/mo cash flow from $3,300/mo rent with a $2,056/mo payment. Total monthly income totals $3,300/mo, and annual cash flow totals $9,426/yr on $139,230 capital. ROI tracks 26.68% on current figures, and rental yield reads 9.43% at a $420,000 purchase. Equity gained on principal adds $2,710/yr, and 5% annual appreciation supports $116,038 over five years. Five-year ROI reaches 138.89% and total cumulative return in cash sums $193,375. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,300/mo property income instead of your personal income.
Single Family
Built in 1996
1.09 Acres 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: Jack Kapanka • Benchmark Realty, LLC
Mls Name: RealTracs MLS as distributed by MLS GRID
Mls ID: #3098697