3014 Villas Creekside DrDandridgeTN37725
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 Dandridge at 3014 Villas Creekside Dr, Dandridge, TN, 37725 priced at $334,900 converts $2,760/mo rent into $755/mo cash flow after a $1,639/mo obligation. Total monthly income equals $2,760/mo, and annual cash flow totals $9,065/yr on $111,019 invested. Return on cash invested prints 28.07% in year one, and rental yield reads 9.89% against a $334,900 entry. Equity gained on principal adds $2,161/yr, while 5% annual appreciation compiles into $92,527 by year five. Five-year ROI reaches 146.39% and total cumulative return in cash sums $162,517. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,760/mo property income covering a $1,639/mo payment, not borrower’s personal income.
Townhouse
Built in 2020
435.60 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37725, Dandridge, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,712 (100%) |
| Owner Occupied HU | 6,754 (69.5%) |
| Renter Occupied HU | 1,452 (15.0%) |
| Vacant Housing Units | 1,506 (15.5%) |
| Median Home Value | $305,950 |
| Average Home Value | $375,465 |
Housing Distribution
Address Breakdown
Residential
8,548
Single Family
8,501
Multi-Family
47
Businesses
514
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices