292 Crescent CirNiotaTN37826
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 Niota at 292 Crescent Cir, Niota, TN, 37826 priced at $292,355 converts $2,760/mo rent into $1,010/mo cash flow after a $1,431/mo obligation. Total monthly income equals $2,760/mo, and annual cash flow totals $12,118/yr on $96,916 invested. Return on cash invested prints 32.41% in year one, and rental yield reads 11.33% against a $292,355 entry. Equity gained on principal adds $1,887/yr, while 5% annual appreciation compiles into $80,772 by year five. Five-year ROI reaches 169.63% and total cumulative return in cash sums $164,400. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,760/mo property income covering a $1,431/mo payment, not borrower’s personal income.
Single Family
Built in 2026
7,875 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37826, Niota, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,215 (100%) |
| Owner Occupied HU | 1,629 (73.5%) |
| Renter Occupied HU | 389 (17.6%) |
| Vacant Housing Units | 197 ( 8.9%) |
| Median Home Value | $276,359 |
| Average Home Value | $319,911 |
Housing Distribution
Address Breakdown
Residential
1,942
Single Family
1,942
Multi-Family
0
Businesses
63
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices