204 Willington PlLoudonTN37774
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 Loudon at 204 Willington Pl, Loudon, TN, 37774 offers a 9.35% rental yield on a $302,000 purchase with $2,352/mo rent. Total monthly income registers $2,352/mo, and a $1,478/mo payment leaves $419/mo available for distribution. Annual cash flow reaches $5,032/yr on $100,113 to close, and return on cash invested stands at 24.94% in year one. Equity gained on principal adds $1,949/yr while 5% annual appreciation supports $83,437 over five years. Portfolio math shows five-year ROI at 130.1% and total cumulative return in cash at $130,252. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,352/mo property income against a $1,478/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2000
N/A lot
$N/A/sqft
$125 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37774, Loudon, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,757 (100%) |
| Owner Occupied HU | 8,181 (76.1%) |
| Renter Occupied HU | 1,618 (15.0%) |
| Vacant Housing Units | 958 ( 8.9%) |
| Median Home Value | $402,974 |
| Average Home Value | $516,673 |
Housing Distribution
Address Breakdown
Residential
11,276
Single Family
11,251
Multi-Family
25
Businesses
577
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Linda Lefler • Southern Charm Homes
Mls Name: East Tennessee Realtors
Mls Provider:
Mls ID: #1304159
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.