2066 Colonial CirMaryvilleTN37803
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow2066 Colonial Cir, Maryville, TN, 37803 in Maryville earns its strong cash-flow label: 10.41% yield, $2,600/mo rent, $805/mo net income, DSCR 1.93. The $299,900 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $82,857 by year five. Combined with $2,762/yr in principal paydown, total projected return reaches $165,235.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 5.2% |
| Monthly Cash Flow | $805 | $420 |
City averages based on Maryville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,600 |
| Total Monthly Debt Service | $1,676 |
| DSCR Ratio | 1.55x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1977
0.45 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37803, Maryville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,829 (100%) |
| Owner Occupied HU | 11,315 (76.3%) |
| Renter Occupied HU | 2,699 (18.2%) |
| Vacant Housing Units | 815 ( 5.5%) |
| Median Home Value | $397,899 |
| Average Home Value | $483,365 |
Housing Distribution
Address Breakdown
Residential
14,426
Single Family
14,266
Multi-Family
160
Businesses
155
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
Single Family
Built in 1977
0.45 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37803, Maryville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,829 (100%) |
| Owner Occupied HU | 11,315 (76.3%) |
| Renter Occupied HU | 2,699 (18.2%) |
| Vacant Housing Units | 815 ( 5.5%) |
| Median Home Value | $397,899 |
| Average Home Value | $483,365 |
Housing Distribution
Address Breakdown
Residential
14,426
Single Family
14,266
Multi-Family
160
Businesses
155
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices