Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Pigeon Forge at 1640 Little Cabin Loop, Pigeon Forge, TN, 37862 priced at $625,000 pairs $2,760/mo rent with after a $3,059/mo payment. Total monthly income equals $2,760/mo. Return on cash invested is 12.49% in year one, and rental yield stands at 5.3% on a $625,000 basis. Equity gained on principal adds $4,033/yr, and 5% annual appreciation accumulates to $172,676 by year five. Five-year ROI measures 63.42% and total cumulative return in cash reaches $130,417. For financing, Ziffy Mortgage’s DSCR program evaluates $2,760/mo property income against a $3,059/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2004
N/A lot
$N/A/sqft
$950 quarterly HOA
Neighborhood data shown for ZIP Code: 37862, Sevierville, TN area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,220 (100%) |
| Owner Occupied HU | 6,004 (42.2%) |
| Renter Occupied HU | 3,991 (28.1%) |
| Vacant Housing Units | 4,225 (29.7%) |
| Median Home Value | $450,911 |
| Average Home Value | $486,299 |
Residential
11,480
Single Family
10,567
Multi-Family
913
Businesses
1,201
Date | Event | Price |
|---|---|---|
| 2024-11-07 | Listed for sale | $625,000 |
| 2006-06-12 | Sold | $454,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-11-11 | $2246.64 | 60.00% | $151,800 | 60.00% |
| 2022-11-11 | $1404.15 | N/A | $94,875 | N/A |
| 2021-11-11 | N/A | N/A | $94,875 | 86.49% |
Listed by: Chad McFall • Cabins USA Realty
Mls Name: GSMAR, GSMMLS
Mls Provider:
Mls ID: #303754
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some or all of the listings displayed may not belong to the firm whose website is being visited. Information is deemed reliable but not guaranteed. Copyright 2024 Great Smoky Mountains Association of REALTORS. All rights reserved.
