104 Henderson StAthensTN37303
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 Athens at 104 Henderson St, Athens, TN, 37303 priced at $223,900 pairs $1,391/mo rent with $51/mo cash flow after a $1,096/mo payment. Total monthly income equals $1,391/mo, and annual cash flow comes to $607/yr on $74,223 invested. Return on cash invested is 20.73% in year one, and rental yield stands at 7.46% on a $223,900 basis. Equity gained on principal adds $1,445/yr, and 5% annual appreciation accumulates to $61,859 by year five. Five-year ROI measures 106.98% and total cumulative return in cash reaches $79,404. For financing, Ziffy Mortgage’s DSCR program evaluates $1,391/mo property income against a $1,096/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1940
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37303, Athens, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,250 (100%) |
| Owner Occupied HU | 7,550 (61.6%) |
| Renter Occupied HU | 3,547 (29.0%) |
| Vacant Housing Units | 1,153 ( 9.4%) |
| Median Home Value | $270,383 |
| Average Home Value | $305,103 |
Housing Distribution
Address Breakdown
Residential
11,687
Single Family
11,132
Multi-Family
555
Businesses
871
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brittney Roberts • Silver Key Realty - Athens
Mls Name: RCAR
Mls Provider:
Mls ID: #20252122
Disclaimer: The data relating to real estate for sale on this web site comes in part from the IDX Program of the River Counties Multiple Listing Service, Inc. Copyright 2025. All rights reserved Data is updated as of 2025-10-20 23:25:17 PDT. Some properties, which appear for sale on this web site, may subsequently have sold and may no longer be available. The Real Estate Broker providing this data believes it to be correct, but advised interested parties to confirm the data before relying on it in a purchase decision. Some or all of the listings displayed may not belong to the firm whose website is being visited The information provided is for the 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.