127 Tisdale StBrownsvilleTN38012
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 Brownsville at 127 Tisdale St, Brownsville, TN, 38012 uses $58,013 cash to close to unlock $4,800/yr annual cash flow and $400/mo monthly cash flow. Total monthly income runs $1,448/mo, and a $857/mo payment keeps the spread at $400/mo. Purchase price stands at $175,000, and rental yield measures 9.93% with $1,448/mo rent. Return on cash invested shows 28.18% in year one, and 5% annual appreciation builds toward $48,349 over five years. Five-year ROI reaches 146.94% and total cumulative return in cash records $85,243. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,448/mo property income covering a $857/mo payment rather than investor’s personal income.
Single Family
Built in 2024
10,290 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38012, Brownsville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,235 (100%) |
| Owner Occupied HU | 3,273 (52.5%) |
| Renter Occupied HU | 2,315 (37.1%) |
| Vacant Housing Units | 647 (10.4%) |
| Median Home Value | $219,276 |
| Average Home Value | $274,950 |
Housing Distribution
Address Breakdown
Residential
6,009
Single Family
5,728
Multi-Family
281
Businesses
597
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ali C Spoon • Covington Realty & Auction LLC
Mls Name: MAAR
Mls ID: #10209179