2013 Wayne CirMaryvilleTN37804
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingSteady, low-maintenance, and fundable: 2013 Wayne Cir, Maryville, TN, 37804 in Maryville at $454,900. Rental yield 6.13%. The 6.13% yield and 1.14 DSCR put this right in the range Ziffy Mortgage approves for non-U.S. investors without W-2s or domestic credit. Appreciation at 5%/yr is projected to add $125,680 by year five, and $4,190/yr in principal reduction steadily grows the investor's stake. Total projected cumulative return: $146,533.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.1% | 5.2% |
| Monthly Cash Flow | $(398) | $420 |
City averages based on Maryville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,326 |
| Total Monthly Debt Service | $2,542 |
| DSCR Ratio | 0.91x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1983
0.43 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37804, Maryville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,258 (100%) |
| Owner Occupied HU | 8,129 (72.2%) |
| Renter Occupied HU | 2,493 (22.1%) |
| Vacant Housing Units | 636 ( 5.6%) |
| Median Home Value | $316,571 |
| Average Home Value | $346,814 |
Housing Distribution
Address Breakdown
Residential
10,964
Single Family
10,831
Multi-Family
133
Businesses
717
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
Single Family
Built in 1983
0.43 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37804, Maryville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,258 (100%) |
| Owner Occupied HU | 8,129 (72.2%) |
| Renter Occupied HU | 2,493 (22.1%) |
| Vacant Housing Units | 636 ( 5.6%) |
| Median Home Value | $316,571 |
| Average Home Value | $346,814 |
Housing Distribution
Address Breakdown
Residential
10,964
Single Family
10,831
Multi-Family
133
Businesses
717
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Leah Woodruff • Realty Executives Associates
Mls Name: East Tennessee Realtors
Mls Provider:
Mls ID: #1301744
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. Listing Information presented by local MLS brokerage: Zillow, Inc., local broker - Hendrik Van Leesten - (865) 378-5282.