200 Gardner RdPhiladelphiaTN37846
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 Philadelphia at 200 Gardner Rd, Philadelphia, TN, 37846 priced at $174,900 converts $1,999/mo rent into $952/mo cash flow after a $856/mo obligation. Total monthly income equals $1,999/mo, and annual cash flow totals $11,425/yr on $57,979 invested. Return on cash invested prints 39.61% in year one, and rental yield reads 13.72% against a $174,900 entry. Equity gained on principal adds $1,129/yr, while 5% annual appreciation compiles into $48,322 by year five. Five-year ROI reaches 208.31% and total cumulative return in cash sums $120,780. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,999/mo property income covering a $856/mo payment, not borrower’s personal income.
Single Family
Built in 2022
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37846, Philadelphia, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,043 (100%) |
| Owner Occupied HU | 1,473 (72.1%) |
| Renter Occupied HU | 356 (17.4%) |
| Vacant Housing Units | 214 (10.5%) |
| Median Home Value | $271,719 |
| Average Home Value | $331,151 |
Housing Distribution
Address Breakdown
Residential
2,035
Single Family
2,035
Multi-Family
0
Businesses
37
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Melanie Sims • New Creation Real Estate
Mls Name: East Tennessee Realtors
Mls ID: #1307767