103 N Bond AveBrownsvilleTN38012
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 Brownsville at 103 N Bond Ave, Brownsville, TN, 38012 generates $1,532/mo in rent and, after a $978/mo payment, leaves $336/mo in cash flow. Total monthly income is $1,532/mo, and annual cash flow is $4,029/yr on $66,267 invested. Return on cash invested sits at 25.99% in year one, and rental yield is 9.2% on a $199,900 entry. Equity gained on principal adds $1,290/yr, while 5% annual appreciation builds toward $55,229 over five years. Five-year ROI reaches 135.2% and total cumulative return in cash sums $89,593. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,532/mo property income rather than buyer’s personal income.
Single Family
Built in 1953
7,480 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38012, Brownsville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,235 (100%) |
| Owner Occupied HU | 3,273 (52.5%) |
| Renter Occupied HU | 2,315 (37.1%) |
| Vacant Housing Units | 647 (10.4%) |
| Median Home Value | $219,276 |
| Average Home Value | $274,950 |
Housing Distribution
Address Breakdown
Residential
6,009
Single Family
5,728
Multi-Family
281
Businesses
597
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nathan Lilly • Lilly Realty
Mls Name: CWTAR
Mls ID: #2600110