





A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Investment property for sale in Kodak at 3775 Wyatt Way, Kodak, TN, 37764 offers a 9.74% rental yield on a $295,690 purchase with $2,400/mo rent. Total monthly income registers $2,400/mo, and a $1,447/mo payment leaves $630/mo available for distribution. Annual cash flow reaches $7,563/yr on $98,021 to close, and return on cash invested stands at 27.62% in year one. Equity gained on principal adds $1,908/yr while 5% annual appreciation supports $81,694 over five years. Portfolio math shows five-year ROI at 143.98% and total cumulative return in cash at $141,135. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,400/mo property income against a $1,447/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 37764, Kodak, TN area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,212 (100%) |
| Owner Occupied HU | 3,202 (61.4%) |
| Renter Occupied HU | 1,453 (27.9%) |
| Vacant Housing Units | 557 (10.7%) |
| Median Home Value | $318,597 |
| Average Home Value | $350,287 |
Residential
4,953
Single Family
4,884
Multi-Family
69
Businesses
223
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Tracey Stettler • D.R. Horton
Mls Name: East Tennessee Realtors
Mls ID: #1324039