138 N Douglas AveRockwoodTN37854
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 Rockwood at 138 N Douglas Ave, Rockwood, TN, 37854 earns $1,058/mo cash flow from $2,880/mo rent with a $1,490/mo payment. Total monthly income totals $2,880/mo, and annual cash flow totals $12,691/yr on $100,942 capital. ROI tracks 32.48% on current figures, and rental yield reads 11.35% at a $304,500 purchase. Equity gained on principal adds $1,965/yr, and 5% annual appreciation supports $84,128 over five years. Five-year ROI reaches 170.01% and total cumulative return in cash sums $171,609. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,880/mo property income instead of your personal income.
Single Family
Built in 1984
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37854, Rockwood, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,305 (100%) |
| Owner Occupied HU | 3,986 (63.2%) |
| Renter Occupied HU | 1,532 (24.3%) |
| Vacant Housing Units | 787 (12.5%) |
| Median Home Value | $196,127 |
| Average Home Value | $264,111 |
Housing Distribution
Address Breakdown
Residential
5,916
Single Family
5,733
Multi-Family
183
Businesses
323
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices