161 Willow DrHarrimanTN37748
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 Harriman at 161 Willow Dr, Harriman, TN, 37748 priced at $153,748 pairs $1,224/mo rent with $303/mo cash flow after a $753/mo payment. Total monthly income equals $1,224/mo, and annual cash flow comes to $3,638/yr on $50,967 invested. Return on cash invested is 27.05% in year one, and rental yield stands at 9.55% on a $153,748 basis. Equity gained on principal adds $992/yr, and 5% annual appreciation accumulates to $42,478 by year five. Five-year ROI measures 140.95% and total cumulative return in cash reaches $71,839. For financing, Ziffy Mortgage’s DSCR program evaluates $1,224/mo property income against a $753/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1940
0.88 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37748, Harriman, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,435 (100%) |
| Owner Occupied HU | 5,520 (65.4%) |
| Renter Occupied HU | 1,956 (23.2%) |
| Vacant Housing Units | 959 (11.4%) |
| Median Home Value | $204,132 |
| Average Home Value | $249,425 |
Housing Distribution
Address Breakdown
Residential
7,786
Single Family
7,584
Multi-Family
202
Businesses
504
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices