203 Heidel CirWartburgTN37887
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 Wartburg at 203 Heidel Cir, Wartburg, TN, 37887 earns $221/mo cash flow from $2,016/mo rent with a $1,468/mo payment. Total monthly income totals $2,016/mo, and annual cash flow totals $2,646/yr on $99,450 capital. ROI tracks 22.57% on current figures, and rental yield reads 8.06% at a $299,999 purchase. Equity gained on principal adds $1,936/yr, and 5% annual appreciation supports $82,884 over five years. Five-year ROI reaches 116.86% and total cumulative return in cash sums $116,220. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,016/mo property income instead of your personal income.
Single Family
Built in 2003
0.62 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37887, Wartburg, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,146 (100%) |
| Owner Occupied HU | 1,446 (67.4%) |
| Renter Occupied HU | 496 (23.1%) |
| Vacant Housing Units | 204 ( 9.5%) |
| Median Home Value | $175,338 |
| Average Home Value | $217,144 |
Housing Distribution
Address Breakdown
Residential
1,980
Single Family
1,980
Multi-Family
0
Businesses
222
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices