250 N Taylor DrBellsTN38006
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Bells rentals match the income profile of 250 N Taylor Dr, Bells, TN, 38006. Listed at $227,500, gross rent is $2,059/mo and net cash flow is $697/mo, a 10.86% yield well above national averages. DSCR 2.01 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $62,854 by year five with $2,095/yr in annual principal reduction, projecting $130,949 in total cumulative return.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.2% |
| Monthly Cash Flow | $697 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,059 |
| Total Monthly Debt Service | $1,271 |
| DSCR Ratio | 1.62x |
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 2015
1.02 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38006, Bells, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,172 (100%) |
| Owner Occupied HU | 1,407 (64.8%) |
| Renter Occupied HU | 581 (26.7%) |
| Vacant Housing Units | 184 ( 8.5%) |
| Median Home Value | $167,370 |
| Average Home Value | $245,746 |
Housing Distribution
Address Breakdown
Residential
1,915
Single Family
1,880
Multi-Family
35
Businesses
103
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 2015
1.02 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38006, Bells, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,172 (100%) |
| Owner Occupied HU | 1,407 (64.8%) |
| Renter Occupied HU | 581 (26.7%) |
| Vacant Housing Units | 184 ( 8.5%) |
| Median Home Value | $167,370 |
| Average Home Value | $245,746 |
Housing Distribution
Address Breakdown
Residential
1,915
Single Family
1,880
Multi-Family
35
Businesses
103
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kristen Londe • Town and Country
Mls Name: CWTAR
Mls Provider:
Mls ID: #2501930
Disclaimer: Some or all of the listings displayed may not belong to the firm whose website is being visited. 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.