112 Heritage DrRogersvilleTN37857
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 Rogersville at 112 Heritage Dr, Rogersville, TN, 37857 offers $2,140/mo rent that, after a $1,052/mo payment, leaves $853/mo cash flow. Total monthly income is $2,140/mo, and annual cash flow is $10,239/yr on $71,273 cash. Return on cash invested measures 34.28% in year one, and rental yield stands at 11.94% at a $215,000 entry. Equity gained on principal adds $1,387/yr while 5% annual appreciation compounds into $59,401 by year five. Five-year ROI records 179.67% and total cumulative return in cash reaches $128,053. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,140/mo property income versus a $1,052/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1996
0.73 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37857, Rogersville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,914 (100%) |
| Owner Occupied HU | 6,535 (65.9%) |
| Renter Occupied HU | 2,085 (21.0%) |
| Vacant Housing Units | 1,294 (13.1%) |
| Median Home Value | $182,508 |
| Average Home Value | $218,822 |
Housing Distribution
Address Breakdown
Residential
9,721
Single Family
9,599
Multi-Family
122
Businesses
584
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sarah Richards • Spring Mountain Realty, PLLC
Mls Name: Lakeway Area AOR
Mls ID: #710136