202 Watson RdBig RockTN37023
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
Investment property for sale in Big Rock at 202 Watson Rd, Big Rock, TN, 37023 listed at $200,000 pairs $1,507/mo rent with a $979/mo payment to leave $310/mo cash flow. Total monthly income runs $1,507/mo, and annual cash flow reaches $3,716/yr on $66,300 cash to close. Return on cash invested measures 25.51% in year one, and rental yield registers 9.04% at a $200,000 basis. Equity gained on principal adds $1,291/yr, and annual property appreciation at 5% supports $55,256 by year five. Five-year ROI tracks 132.65% and total cumulative return in cash totals $87,944. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,507/mo property income relative to a $979/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1984
1.98 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37023, Big Rock, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 869 (100%) |
| Owner Occupied HU | 597 (68.7%) |
| Renter Occupied HU | 182 (20.9%) |
| Vacant Housing Units | 90 (10.4%) |
| Median Home Value | $232,108 |
| Average Home Value | $275,586 |
Housing Distribution
Address Breakdown
Residential
719
Single Family
719
Multi-Family
0
Businesses
8
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices