3539 Gondola DrAntiochTN37013
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 Antioch at 3539 Gondola Dr, Antioch, TN, 37013 listed at $262,900 pairs $2,130/mo rent with a $1,287/mo payment to leave $556/mo cash flow. Total monthly income runs $2,130/mo, and annual cash flow reaches $6,672/yr on $87,151 cash to close. Return on cash invested measures 27.56% in year one, and rental yield registers 9.72% at a $262,900 basis. Equity gained on principal adds $1,696/yr, and annual property appreciation at 5% supports $72,634 by year five. Five-year ROI tracks 143.63% and total cumulative return in cash totals $125,176. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,130/mo property income relative to a $1,287/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1985
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37013, Antioch, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 40,735 (100%) |
| Owner Occupied HU | 20,514 (50.4%) |
| Renter Occupied HU | 17,137 (42.1%) |
| Vacant Housing Units | 3,084 ( 7.6%) |
| Median Home Value | $369,432 |
| Average Home Value | $459,922 |
Housing Distribution
Address Breakdown
Residential
41,182
Single Family
28,292
Multi-Family
12,890
Businesses
921
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices