125 Bellas WayMaryvilleTN37801
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 Maryville at 125 Bellas Way, Maryville, TN, 37801 generates $2,632/mo in rent and, after a $2,080/mo payment, leaves $88/mo in cash flow. Total monthly income is $2,632/mo, and annual cash flow is $1,056/yr on $140,887 invested. Return on cash invested sits at 20.66% in year one, and rental yield is 7.43% on a $424,999 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation builds toward $117,419 over five years. Five-year ROI reaches 106.62% and total cumulative return in cash sums $150,208. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,632/mo property income rather than buyer’s personal income.
Single Family
Built in 2017
0.45 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37801, Maryville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,245 (100%) |
| Owner Occupied HU | 8,725 (65.9%) |
| Renter Occupied HU | 3,801 (28.7%) |
| Vacant Housing Units | 719 ( 5.4%) |
| Median Home Value | $370,663 |
| Average Home Value | $438,397 |
Housing Distribution
Address Breakdown
Residential
13,699
Single Family
13,220
Multi-Family
479
Businesses
871
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices