123 Rose CirKingstonTN37763
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 Kingston at 123 Rose Cir, Kingston, TN, 37763 generates $2,370/mo in rent and, after a $644/mo payment, leaves $1,582/mo in cash flow. Total monthly income is $2,370/mo, and annual cash flow is $18,989/yr on $43,592 invested. Return on cash invested sits at 63.47% in year one, and rental yield is 21.63% on a $131,500 entry. Equity gained on principal adds $849/yr, while 5% annual appreciation builds toward $36,331 over five years. Five-year ROI reaches 336.27% and total cumulative return in cash sums $146,586. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,370/mo property income rather than buyer’s personal income.
Manufactured
Built in 2006
0.53 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37763, Kingston, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,563 (100%) |
| Owner Occupied HU | 5,576 (73.7%) |
| Renter Occupied HU | 1,345 (17.8%) |
| Vacant Housing Units | 642 ( 8.5%) |
| Median Home Value | $275,986 |
| Average Home Value | $335,825 |
Housing Distribution
Address Breakdown
Residential
7,127
Single Family
7,083
Multi-Family
44
Businesses
486
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices