103 Koala Ridge RdByrdstownTN38549
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
Rental property for sale in Byrdstown at 103 Koala Ridge Rd, Byrdstown, TN, 38549 priced at $289,000 converts $1,955/mo rent into $225/mo cash flow after a $1,415/mo obligation. Total monthly income equals $1,955/mo, and annual cash flow totals $2,694/yr on $95,804 invested. Return on cash invested prints 22.72% in year one, and rental yield reads 8.12% against a $289,000 entry. Equity gained on principal adds $1,865/yr, while 5% annual appreciation compiles into $79,845 by year five. Five-year ROI reaches 117.67% and total cumulative return in cash sums $112,730. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,955/mo property income covering a $1,415/mo payment, not borrower’s personal income.
Single Family
Built in 2004
0.84 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38549, Byrdstown, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,564 (100%) |
| Owner Occupied HU | 1,335 (52.1%) |
| Renter Occupied HU | 287 (11.2%) |
| Vacant Housing Units | 942 (36.7%) |
| Median Home Value | $196,250 |
| Average Home Value | $371,376 |
Housing Distribution
Address Breakdown
Residential
1,929
Single Family
1,929
Multi-Family
0
Businesses
196
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Robin Dillon-Copeland • Elder Real Estate
Mls Name: UCMLS
Mls Provider:
Mls ID: #231100
Disclaimer: Copyright 2024 Upper Cumberland Board of Realtors. All rights reserved. Information deemed to be reliable but not guaranteed. The data relating to real estate for sale on this website comes from Upper Cumberland Board of Realtors. Some or all of the listings displayed may not belong to the firm whose website is being visited.