204 Windsor LnHarrogateTN37752
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 Harrogate at 204 Windsor Ln, Harrogate, TN, 37752 generates $1,346/mo in rent and, after a $1,006/mo payment, leaves $116/mo in cash flow. Total monthly income is $1,346/mo, and annual cash flow is $1,388/yr on $68,123 invested. Return on cash invested sits at 21.95% in year one, and rental yield is 7.86% on a $205,500 entry. Equity gained on principal adds $1,326/yr, while 5% annual appreciation builds toward $56,776 over five years. Five-year ROI reaches 113.52% and total cumulative return in cash sums $77,335. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,346/mo property income rather than buyer’s personal income.
Single Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37752, Harrogate, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,923 (100%) |
| Owner Occupied HU | 1,826 (62.5%) |
| Renter Occupied HU | 701 (24.0%) |
| Vacant Housing Units | 396 (13.5%) |
| Median Home Value | $193,925 |
| Average Home Value | $269,654 |
Housing Distribution
Address Breakdown
Residential
2,554
Single Family
2,554
Multi-Family
0
Businesses
196
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices