2877 Bryant 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
Rental property for sale in Culleoka at 2877 Bryant Rd, Culleoka, TN, 38451 generates $2,083/mo in rent and, after a $1,566/mo payment, leaves $168/mo in cash flow. Total monthly income is $2,083/mo, and annual cash flow is $2,013/yr on $106,047 invested. Return on cash invested sits at 21.81% in year one, and rental yield is 7.81% on a $319,900 entry. Equity gained on principal adds $2,064/yr, while 5% annual appreciation builds toward $88,382 over five years. Five-year ROI reaches 112.75% and total cumulative return in cash sums $119,564. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,083/mo property income rather than buyer’s personal income.
Single Family
Built in 1990
5 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