172 Beaver LnGainesboroTN38562
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 Gainesboro at 172 Beaver Ln, Gainesboro, TN, 38562 priced at $175,000 pairs $1,735/mo rent with $687/mo cash flow after a $857/mo payment. Total monthly income equals $1,735/mo, and annual cash flow comes to $8,244/yr on $58,013 invested. Return on cash invested is 34.12% in year one, and rental yield stands at 11.9% on a $175,000 basis. Equity gained on principal adds $1,129/yr, and 5% annual appreciation accumulates to $48,349 by year five. Five-year ROI measures 178.79% and total cumulative return in cash reaches $103,723. For financing, Ziffy Mortgage’s DSCR program evaluates $1,735/mo property income against a $857/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2023
5.11 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38562, Gainesboro, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,543 (100%) |
| Owner Occupied HU | 2,370 (66.9%) |
| Renter Occupied HU | 637 (18.0%) |
| Vacant Housing Units | 536 (15.1%) |
| Median Home Value | $191,111 |
| Average Home Value | $237,893 |
Housing Distribution
Address Breakdown
Residential
3,050
Single Family
2,965
Multi-Family
85
Businesses
201
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Derek McDonald • Prime Realty and Auction LLC
Mls Name: UCMLS
Mls Provider:
Mls ID: #235148
Disclaimer: Copyright 2025 Upper Cumberland Board of Realtors. All rights reserved. Information deemed to be reliable but not guaranteed. The data relating to real estate for sale on this website comes from Upper Cumberland Board of Realtors. Some or all of the listings displayed may not belong to the firm whose website is being visited.