2 Bristol DrLascassasTN37085
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 Lascassas at 2 Bristol Dr, Lascassas, TN, 37085 priced at $269,900 pairs $1,880/mo rent with $264/mo cash flow after a $1,321/mo payment. Total monthly income equals $1,880/mo, and annual cash flow comes to $3,172/yr on $89,472 invested. Return on cash invested is 23.45% in year one, and rental yield stands at 8.36% on a $269,900 basis. Equity gained on principal adds $1,742/yr, and 5% annual appreciation accumulates to $74,568 by year five. Five-year ROI measures 121.61% and total cumulative return in cash reaches $108,810. For financing, Ziffy Mortgage’s DSCR program evaluates $1,880/mo property income against a $1,321/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in N/A
5.03 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37085, Lascassas, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,003 (100%) |
| Owner Occupied HU | 1,749 (87.3%) |
| Renter Occupied HU | 194 ( 9.7%) |
| Vacant Housing Units | 60 ( 3.0%) |
| Median Home Value | $502,462 |
| Average Home Value | $565,240 |
Housing Distribution
Address Breakdown
Residential
2,039
Single Family
2,039
Multi-Family
0
Businesses
72
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices