2005 Stonewall DrUnion CityTN38261
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 Union City at 2005 Stonewall Dr, Union City, TN, 38261 generates $3,452/mo in rent and, after a $1,957/mo payment, leaves $1,058/mo in cash flow. Total monthly income is $3,452/mo, and annual cash flow is $12,701/yr on $132,567 invested. Return on cash invested sits at 29.49% in year one, and rental yield is 10.36% on a $399,900 entry. Equity gained on principal adds $2,580/yr, while 5% annual appreciation builds toward $110,485 over five years. Five-year ROI reaches 153.96% and total cumulative return in cash sums $204,104. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,452/mo property income rather than buyer’s personal income.
Single Family
Built in 2000
1.03 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38261, Union City, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,533 (100%) |
| Owner Occupied HU | 4,170 (55.4%) |
| Renter Occupied HU | 2,739 (36.4%) |
| Vacant Housing Units | 624 ( 8.3%) |
| Median Home Value | $193,936 |
| Average Home Value | $230,429 |
Housing Distribution
Address Breakdown
Residential
7,113
Single Family
6,799
Multi-Family
314
Businesses
648
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: JIM DOUGLAS • FULLER PARTNERS REAL ESTATE
Mls Name: RRAR
Mls ID: #45789