3014 Willow Pond DrMaryvilleTN37803
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 Maryville at 3014 Willow Pond Dr, Maryville, TN, 37803 with 5% annual appreciation on a $366,063 basis while $3,426/mo rent supports operations. Total monthly income totals $3,426/mo and a $1,792/mo payment preserves $1,234/mo for cash returns. Annual cash flow comes to $14,813/yr on $121,350 deployed, and return on cash invested reaches 32.12% in year one. Equity gained on principal adds $2,362/yr, and five-year appreciation sums $101,136 alongside rental yield of 11.23%. Five-year ROI measures 168.04% and total cumulative return in cash totals $203,921.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,426/mo property income versus a $1,792/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1999
0.89 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37803, Maryville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,829 (100%) |
| Owner Occupied HU | 11,315 (76.3%) |
| Renter Occupied HU | 2,699 (18.2%) |
| Vacant Housing Units | 815 ( 5.5%) |
| Median Home Value | $397,899 |
| Average Home Value | $483,365 |
Housing Distribution
Address Breakdown
Residential
14,426
Single Family
14,266
Multi-Family
160
Businesses
155
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sherry Jones Paul • Realty Executives Associates
Mls Name: RealTracs MLS as distributed by MLS GRID
Mls Provider:
Mls ID: #2941246
Disclaimer: Based on information submitted to the MLS GRID as of 2025-10-30 22:38:14 PDT. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#99)