35 Misty LnBellsTN38006
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 Bells at 35 Misty Ln, Bells, TN, 38006 offers $1,380/mo rent that, after a $808/mo payment, leaves $392/mo cash flow. Total monthly income is $1,380/mo, and annual cash flow is $4,702/yr on $54,698 cash. Return on cash invested measures 28.51% in year one, and rental yield stands at 10.04% at a $165,000 entry. Equity gained on principal adds $1,065/yr while 5% annual appreciation compounds into $45,586 by year five. Five-year ROI records 148.68% and total cumulative return in cash reaches $81,323. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,380/mo property income versus a $808/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1991
6,210 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38006, Bells, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,172 (100%) |
| Owner Occupied HU | 1,407 (64.8%) |
| Renter Occupied HU | 581 (26.7%) |
| Vacant Housing Units | 184 ( 8.5%) |
| Median Home Value | $167,370 |
| Average Home Value | $245,746 |
Housing Distribution
Address Breakdown
Residential
1,915
Single Family
1,880
Multi-Family
35
Businesses
103
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices