Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Bon Aqua at 1181 Moss Branch Rd, Bon Aqua, TN, 37025 priced at $279,900 pairs $1,631/mo rent with after a $1,370/mo payment. Total monthly income equals $1,631/mo. Return on cash invested is 19.33% in year one, and rental yield stands at 6.99% on a $279,900 basis. Equity gained on principal adds $1,806/yr, and 5% annual appreciation accumulates to $77,331 by year five. Five-year ROI measures 99.51% and total cumulative return in cash reaches $92,329. For financing, Ziffy Mortgage’s DSCR program evaluates $1,631/mo property income against a $1,370/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 2003
2.22 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 37025, Bon Aqua, TN area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,968 (100%) |
| Owner Occupied HU | 2,245 (75.6%) |
| Renter Occupied HU | 479 (16.1%) |
| Vacant Housing Units | 244 ( 8.2%) |
| Median Home Value | $278,980 |
| Average Home Value | $309,479 |
Residential
2,836
Single Family
2,836
Multi-Family
0
Businesses
111
Date | Event | Price |
|---|---|---|
| 2025-07-07 | Sold | $279,900 |
| 2025-05-14 | Contingent | $279,900 |
| 2025-05-12 | Listed for sale | $279,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-24 | $248.85 | 77.97% | $14,725 | 147.48% |
| 2023-10-24 | $139.83 | N/A | $5,950 | N/A |
| 2022-10-24 | $139.83 | N/A | $5,950 | N/A |
Listed by: William (Austin) Ray Page • Realty Executives Hometown Living
Mls Name: RealTracs MLS as distributed by MLS GRID
Mls Provider:
Mls ID: #2883351
Disclaimer: Based on information submitted to the MLS GRID as of 2025-10-23 23:08:30 PDT. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#99)
