120 Colonial RdRogersvilleTN37857
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 Rogersville at 120 Colonial Rd, Rogersville, TN, 37857 with 5% annual appreciation on a $194,900 basis while $1,606/mo rent supports operations. Total monthly income totals $1,606/mo and a $954/mo payment preserves $439/mo for cash returns. Annual cash flow comes to $5,271/yr on $64,609 deployed, and return on cash invested reaches 28.07% in year one. Equity gained on principal adds $1,258/yr, and five-year appreciation sums $53,847 alongside rental yield of 9.89%. Five-year ROI measures 146.38% and total cumulative return in cash totals $94,575.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,606/mo property income versus a $954/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1949
9,147 sqft 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: John McDonald • Castle & Associates Real Estate
Mls Name: Lakeway Area AOR
Mls ID: #709655