1114 John Shores RdChapmansboroTN37035
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Chapmansboro rental at 1114 John Shores Rd, Chapmansboro, TN, 37035 sits in the solid-income band: 9.2% gross yield, $2,393/mo rent, $525/mo net after the $1,403/mo debt service, DSCR 1.71. Entry price of $312,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $86,200 and $2,874/yr in principal reduction bring total cumulative return to $151,857.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 6.2% |
| Monthly Cash Flow | $525 | $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 | $2,393 |
| Total Monthly Debt Service | $1,744 |
| DSCR Ratio | 1.37x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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.
Manufactured
Built in 1996
1.16 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37035, Chapmansboro, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,594 (100%) |
| Owner Occupied HU | 1,350 (84.7%) |
| Renter Occupied HU | 144 ( 9.0%) |
| Vacant Housing Units | 100 ( 6.3%) |
| Median Home Value | $343,570 |
| Average Home Value | $346,694 |
Housing Distribution
Address Breakdown
Residential
1,448
Single Family
1,448
Multi-Family
0
Businesses
39
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
Manufactured
Built in 1996
1.16 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37035, Chapmansboro, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,594 (100%) |
| Owner Occupied HU | 1,350 (84.7%) |
| Renter Occupied HU | 144 ( 9.0%) |
| Vacant Housing Units | 100 ( 6.3%) |
| Median Home Value | $343,570 |
| Average Home Value | $346,694 |
Housing Distribution
Address Breakdown
Residential
1,448
Single Family
1,448
Multi-Family
0
Businesses
39
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices