2118 Stone Harbor DrDandridgeTN37725
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 Dandridge at 2118 Stone Harbor Dr, Dandridge, TN, 37725 listed at $1,999,900 pairs $6,060/mo rent with a $9,789/mo payment. Total monthly income runs $6,060/mo. Return on cash invested measures 9.42% in year one, and rental yield registers 3.64% at a $1,999,900 basis. Equity gained on principal adds $12,905/yr, and annual property appreciation at 5% supports $552,536 by year five. Five-year ROI tracks 46.23% and total cumulative return in cash totals $299,532. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $6,060/mo property income relative to a $9,789/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2010
27.92 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37725, Dandridge, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,712 (100%) |
| Owner Occupied HU | 6,754 (69.5%) |
| Renter Occupied HU | 1,452 (15.0%) |
| Vacant Housing Units | 1,506 (15.5%) |
| Median Home Value | $305,950 |
| Average Home Value | $375,465 |
Housing Distribution
Address Breakdown
Residential
8,548
Single Family
8,501
Multi-Family
47
Businesses
514
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices