206 Willow DrAdamsvilleTN38310
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 Adamsville at 206 Willow Dr, Adamsville, TN, 38310 priced at $165,000 converts $1,068/mo rent into $80/mo cash flow after a $808/mo obligation. Total monthly income equals $1,068/mo, and annual cash flow totals $958/yr on $54,698 invested. Return on cash invested prints 21.66% in year one, and rental yield reads 7.77% against a $165,000 entry. Equity gained on principal adds $1,065/yr, while 5% annual appreciation compiles into $45,586 by year five. Five-year ROI reaches 111.97% and total cumulative return in cash sums $61,247. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,068/mo property income covering a $808/mo payment, not borrower’s personal income.
Single Family
Built in 1963
0.59 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38310, Adamsville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,074 (100%) |
| Owner Occupied HU | 2,057 (66.9%) |
| Renter Occupied HU | 552 (18.0%) |
| Vacant Housing Units | 465 (15.1%) |
| Median Home Value | $171,983 |
| Average Home Value | $195,388 |
Housing Distribution
Address Breakdown
Residential
2,571
Single Family
2,545
Multi-Family
26
Businesses
180
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Veronica L McCasland • VLM Realty & Auction Group
Mls Name: MAAR
Mls ID: #10207973