3063 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
Investment property for sale in Dandridge at 3063 Villas Creekside Dr, Dandridge, TN, 37725 earns $359/mo cash flow from $2,249/mo rent with a $1,545/mo payment. Total monthly income totals $2,249/mo, and annual cash flow totals $4,313/yr on $104,625 capital. ROI tracks 24.03% on current figures, and rental yield reads 8.55% at a $315,610 purchase. Equity gained on principal adds $2,037/yr, and 5% annual appreciation supports $87,197 over five years. Five-year ROI reaches 124.71% and total cumulative return in cash sums $130,481. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,249/mo property income instead of your personal income.
Single Family
Built in 2025
7,840 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