2810 Dodson Gap RdCulleokaTN38451
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 Culleoka at 2810 Dodson Gap Rd, Culleoka, TN, 38451 offers a 12.61% rental yield on a $178,200 purchase with $1,873/mo rent. Total monthly income registers $1,873/mo, and a $872/mo payment leaves $806/mo available for distribution. Annual cash flow reaches $9,678/yr on $59,073 to close, and return on cash invested stands at 36.29% in year one. Equity gained on principal adds $1,150/yr while 5% annual appreciation supports $49,233 over five years. Portfolio math shows five-year ROI at 190.47% and total cumulative return in cash at $112,516. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,873/mo property income against a $872/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2004
6.20 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38451, Culleoka, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,169 (100%) |
| Owner Occupied HU | 1,730 (79.8%) |
| Renter Occupied HU | 309 (14.2%) |
| Vacant Housing Units | 130 ( 6.0%) |
| Median Home Value | $363,759 |
| Average Home Value | $410,504 |
Housing Distribution
Address Breakdown
Residential
2,205
Single Family
2,205
Multi-Family
0
Businesses
51
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices