3479 Twin City Way #50, Pigeon Forge, TN, 37863 | 5.11% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

3479 Twin City Way #50, Pigeon Forge, TN, 37863 | 5.11% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
728 sft

1026 Black Bear Cub Way, Sevierville, TN, 37876

2 Bed
2 Bath
920 sft

3106 Cove Ridge Way, Sevierville, TN, 37862

4 Bed
3 Bath
2804 sft

326 Creek Bridge Way, Maryville, TN, 37804

Investment Property+ 1 more

3 Bed
2 Bath
1802 sft

3230 Cove Creek Way, Sevierville, TN, 37862

Nearby investment properties with comparable prices

1 Bed
1 Bath
1228 sft

6806 Walnut Loop Rd, Townsend, TN, 37882

1 Bed
3 Bath
1946 sft

1608 Bench Mountain Way, Sevierville, TN, 37862

4 Bed
3 Bath
2724 sft

1031 S Dogwood Dr, Maryville, TN, 37804

3 Bed
2 Bath
2149 sft

311 E Chestnut Hill Rd, Townsend, TN, 37882

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

Explore more listings using simple english

Investment Highlights

Total monthly income runs $2,640/mo, and a $3,035/mo payment. Purchase price stands at $620,000, and rental yield measures 5.11% with $2,640/mo rent. Return on cash invested shows 13.75% in year one, and 5% annual appreciation builds toward $171,295 over five years. Five-year ROI reaches 69.55% and total cumulative return in cash records $141,867. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,640/mo property income covering a $3,035/mo payment rather than investor’s personal income.

Single Family

Built in 1998

0.32 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome to the cutest little cabin in the Twin Mountain subdivision. This cabin has everything guests need to have a wonderful stay here in the Smokies. This cabin is close to local attractions yet secluded from the hustle and bustle of Pigeon Forge. The cabin is well-appointed with its small by mighty approach to comfort and style. The living room has ample space for family and friends to sit and relax taking in all nature has to offer. The eat-in kitchen is equipped and ready for family and friends to gather to share a meal. The living room has a vaulted ceiling with a wall of windows and a wood burning fireplace. The bedroom upstairs is a Queen Suite with an attached half bath. Large windows allow for a beautiful seasonal view of the valley even before you get out of bed. A full bathroom is located on the first floor. The wrap-around porch extends the living space outdoors to sit and relax taking in all nature has to offer. The hot tub within the screened portion of the porch is a great place to sit and relax and take in the evening sounds of the Smokies. Overall, this robust cabin comes fully furnished and made $69,384.00 in 2024. It is a true performer. Do not miss this opportunity to have a great cabin here in the Smoky Mountains.

Neighborhood Data

Neighborhood data shown for ZIP Code: 37863, Pigeon Forge, TN area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,366 (100%)
Owner Occupied HU	1,481 (27.6%)
Renter Occupied HU	1,225 (22.8%)
Vacant Housing Units	2,660 (49.6%)
Median Home Value	$344,235
Average Home Value	$431,803