1103 Rogues Fork RdBethpageTN37022
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestment property for sale in Bethpage at 1103 Rogues Fork Rd, Bethpage, TN, 37022 projects strong ROI of -0.48%. Rental yield 0.65%. With 5% annual appreciation, the property builds $690,428 in value over five years. Equity growth combined delivers a projected five-year ROI of 9.86%, translating into $69,574 in total cumulative return on $705,968 invested capital. You can finance this property with Ziffy Mortgage’s DSCR loan, which leverages the property’s income for qualification rather than your personal income.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 0.7% | 6.2% |
| Monthly Cash Flow | $(13,609) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,350 |
| Total Monthly Debt Service | $13,965 |
| DSCR Ratio | 0.10x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2019
36.01 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37022, Bethpage, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,789 (100%) |
| Owner Occupied HU | 2,233 (80.1%) |
| Renter Occupied HU | 382 (13.7%) |
| Vacant Housing Units | 174 ( 6.2%) |
| Median Home Value | $416,182 |
| Average Home Value | $503,764 |
Housing Distribution
Address Breakdown
Residential
2,576
Single Family
2,576
Multi-Family
0
Businesses
49
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
Single Family
Built in 2019
36.01 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37022, Bethpage, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,789 (100%) |
| Owner Occupied HU | 2,233 (80.1%) |
| Renter Occupied HU | 382 (13.7%) |
| Vacant Housing Units | 174 ( 6.2%) |
| Median Home Value | $416,182 |
| Average Home Value | $503,764 |
Housing Distribution
Address Breakdown
Residential
2,576
Single Family
2,576
Multi-Family
0
Businesses
49
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices