11670 Macon RdEadsTN38028
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
Investment property for sale in Eads at 11670 Macon Rd, Eads, TN, 38028 offers a 8.72% rental yield on a $410,000 purchase with $2,981/mo rent. Total monthly income registers $2,981/mo, and a $2,007/mo payment leaves $526/mo available for distribution. Annual cash flow reaches $6,317/yr on $135,915 to close, and return on cash invested stands at 24.56% in year one. Equity gained on principal adds $2,646/yr while 5% annual appreciation supports $113,275 over five years. Portfolio math shows five-year ROI at 127.51% and total cumulative return in cash at $173,303. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,981/mo property income against a $2,007/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1976
2.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38028, Eads, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,894 (100%) |
| Owner Occupied HU | 2,463 (85.1%) |
| Renter Occupied HU | 278 ( 9.6%) |
| Vacant Housing Units | 153 ( 5.3%) |
| Median Home Value | $493,316 |
| Average Home Value | $536,169 |
Housing Distribution
Address Breakdown
Residential
2,925
Single Family
2,925
Multi-Family
0
Businesses
144
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices