107 Hillcrest LnKingstonTN37763
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 Kingston at 107 Hillcrest Ln, Kingston, TN, 37763 priced at $205,000 pairs $1,739/mo rent with $512/mo cash flow after a $1,003/mo payment. Total monthly income equals $1,739/mo, and annual cash flow comes to $6,147/yr on $67,958 invested. Return on cash invested is 28.95% in year one, and rental yield stands at 10.18% on a $205,000 basis. Equity gained on principal adds $1,323/yr, and 5% annual appreciation accumulates to $56,638 by year five. Five-year ROI measures 151.14% and total cumulative return in cash reaches $102,714. For financing, Ziffy Mortgage’s DSCR program evaluates $1,739/mo property income against a $1,003/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1955
0.54 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37763, Kingston, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,563 (100%) |
| Owner Occupied HU | 5,576 (73.7%) |
| Renter Occupied HU | 1,345 (17.8%) |
| Vacant Housing Units | 642 ( 8.5%) |
| Median Home Value | $275,986 |
| Average Home Value | $335,825 |
Housing Distribution
Address Breakdown
Residential
7,127
Single Family
7,083
Multi-Family
44
Businesses
486
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices