213 Willowbrook DrKingstonTN37763
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 Kingston at 213 Willowbrook Dr, Kingston, TN, 37763 earns $334/mo cash flow from $1,937/mo rent with a $1,311/mo payment. Total monthly income totals $1,937/mo, and annual cash flow totals $4,002/yr on $88,809 capital. ROI tracks 24.42% on current figures, and rental yield reads 8.68% at a $267,900 purchase. Equity gained on principal adds $1,729/yr, and 5% annual appreciation supports $74,016 over five years. Five-year ROI reaches 126.77% and total cumulative return in cash sums $112,586. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,937/mo property income instead of your personal income.
Single Family
Built in 1956
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37763, Kingston, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,563 (100%) |
| Owner Occupied HU | 5,576 (73.7%) |
| Renter Occupied HU | 1,345 (17.8%) |
| Vacant Housing Units | 642 ( 8.5%) |
| Median Home Value | $275,986 |
| Average Home Value | $335,825 |
Housing Distribution
Address Breakdown
Residential
7,127
Single Family
7,083
Multi-Family
44
Businesses
486
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices