1835 Pleasant Grove RdMoscowTN38057
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 Moscow at 1835 Pleasant Grove Rd, Moscow, TN, 38057 priced at $170,000 converts $1,969/mo rent into $951/mo cash flow after a $832/mo obligation. Total monthly income equals $1,969/mo, and annual cash flow totals $11,417/yr on $56,355 invested. Return on cash invested prints 40.17% in year one, and rental yield reads 13.9% against a $170,000 entry. Equity gained on principal adds $1,097/yr, while 5% annual appreciation compiles into $46,968 by year five. Five-year ROI reaches 211.25% and total cumulative return in cash sums $119,049. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,969/mo property income covering a $832/mo payment, not borrower’s personal income.
Single Family
Built in 1966
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38057, Moscow, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,618 (100%) |
| Owner Occupied HU | 1,202 (74.3%) |
| Renter Occupied HU | 309 (19.1%) |
| Vacant Housing Units | 107 ( 6.6%) |
| Median Home Value | $385,778 |
| Average Home Value | $470,718 |
Housing Distribution
Address Breakdown
Residential
1,509
Single Family
1,501
Multi-Family
8
Businesses
89
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Vincent Hoyt • Epique Realty
Mls Name: MAAR
Mls Provider:
Mls ID: #10196456
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. Information is deemed reliable but not guaranteed. Some or all of the listings displayed may not belong to the firm whose website is being visited. Copyright 2025 Memphis Area Association of REALTORS.