2515 Lakeshore Rd, Bean Station, TN, 37708 | 5.65% Rental Yield

For Sale

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2240 sft

1342 Slop Creek Rd, Russellville, TN, 37860

3 Bed
2 Bath
2474 sft

1465 Wind Crest Dr, Morristown, TN, 37814

3 Bed
2 Bath
2036 sft

824 Howell River Rd, Rutledge, TN, 37861

4 Bed
2 Bath
1806 sft

5049 Cotton Seed Way, Morristown, TN, 37813

Nearby investment properties with comparable prices

4 Bed
3 Bath
2134 sft

3099 Bridgewater Blvd, Morristown, TN, 37814

3 Bed
2 Bath
1216 sft

2105 Flea Ridge Rd, Mohawk, TN, 37810

3 Bed
2 Bath
1416 sft

1144 Poor Valley Rd, Rogersville, TN, 37857

6 Bed
3 Bath
3163 sft

2526 Scenic Lake Cir, Morristown, TN, 37814

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

Explore more listings using simple english

Investment Highlights

Total monthly income runs $3,604/mo, and a $3,744/mo payment. Purchase price stands at $765,000, and rental yield measures 5.65% with $3,604/mo rent. Return on cash invested shows 15.41% in year one, and 5% annual appreciation builds toward $211,355 over five years. Five-year ROI reaches 78.42% and total cumulative return in cash records $197,363. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,604/mo property income covering a $3,744/mo payment rather than investor’s personal income.

Single Family

Built in 1972

1.24 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 37708, Bean Station, TN area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,818 (100%)
Owner Occupied HU	2,494 (65.3%)
Renter Occupied HU	618 (16.2%)
Vacant Housing Units	706 (18.5%)
Median Home Value	$214,146
Average Home Value	$256,788