161 Avalon DrKingston SpringsTN37082
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 Springs at 161 Avalon Dr, Kingston Springs, TN, 37082 offers $3,120/mo rent that, after a $2,203/mo payment, leaves $426/mo cash flow. Total monthly income is $3,120/mo, and annual cash flow is $5,109/yr on $149,175 cash. Return on cash invested measures 23.33% in year one, and rental yield stands at 8.32% at a $450,000 entry. Equity gained on principal adds $2,904/yr while 5% annual appreciation compounds into $124,327 by year five. Five-year ROI records 120.93% and total cumulative return in cash reaches $180,402. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,120/mo property income versus a $2,203/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2007
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37082, Kingston Springs, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,669 (100%) |
| Owner Occupied HU | 2,229 (83.5%) |
| Renter Occupied HU | 281 (10.5%) |
| Vacant Housing Units | 159 ( 6.0%) |
| Median Home Value | $378,347 |
| Average Home Value | $441,378 |
Housing Distribution
Address Breakdown
Residential
2,485
Single Family
2,471
Multi-Family
14
Businesses
166
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Matthew (Matt) Mitchell • Zach Taylor Real Estate
Mls Name: RealTracs MLS as distributed by MLS GRID
Mls ID: #3051490