218 Beaver RdBluff CityTN37618
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 Bluff City at 218 Beaver Rd, Bluff City, TN, 37618 priced at $337,000 converts $2,750/mo rent into $733/mo cash flow after a $1,649/mo obligation. Total monthly income equals $2,750/mo, and annual cash flow totals $8,797/yr on $111,716 invested. Return on cash invested prints 27.78% in year one, and rental yield reads 9.79% against a $337,000 entry. Equity gained on principal adds $2,175/yr, while 5% annual appreciation compiles into $93,107 by year five. Five-year ROI reaches 144.84% and total cumulative return in cash sums $161,808. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,750/mo property income covering a $1,649/mo payment, not borrower’s personal income.
Single Family
Built in 1973
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37618, Bluff City, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,161 (100%) |
| Owner Occupied HU | 4,582 (74.4%) |
| Renter Occupied HU | 979 (15.9%) |
| Vacant Housing Units | 600 ( 9.7%) |
| Median Home Value | $266,573 |
| Average Home Value | $299,559 |
Housing Distribution
Address Breakdown
Residential
5,680
Single Family
5,680
Multi-Family
0
Businesses
245
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Danielle Parker • Holston Realty, Inc
Mls Name: SWVAR
Mls Provider:
Mls ID: #104031
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.