118 Hilbert CirJonesboroughTN37659
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 Jonesborough at 118 Hilbert Cir, Jonesborough, TN, 37659 offers a 7.58% rental yield on a $349,800 purchase with $2,209/mo rent. Total monthly income registers $2,209/mo, and a $1,712/mo payment leaves $115/mo available for distribution. Annual cash flow reaches $1,382/yr on $115,959 to close, and return on cash invested stands at 21.1% in year one. Equity gained on principal adds $2,257/yr while 5% annual appreciation supports $96,643 over five years. Portfolio math shows five-year ROI at 108.99% and total cumulative return in cash at $126,383. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,209/mo property income against a $1,712/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1978
2.08 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37659, Jonesborough, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,559 (100%) |
| Owner Occupied HU | 10,481 (77.3%) |
| Renter Occupied HU | 2,122 (15.7%) |
| Vacant Housing Units | 956 ( 7.1%) |
| Median Home Value | $339,111 |
| Average Home Value | $421,775 |
Housing Distribution
Address Breakdown
Residential
13,286
Single Family
13,212
Multi-Family
74
Businesses
533
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amanda Westbrook • Westbrook Legacy Realty
Mls Name: TVRMLS
Mls ID: #9989969