3783 Wyatt Way, Kodak, TN, 37764 | $623/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

3783 Wyatt Way, Kodak, TN, 37764 | $623/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2316 sft

5936 Thorn Grove Pike, Knoxville, TN, 37914

3 Bed
2 Bath
1232 sft

3296 Parker Blvd, Kodak, TN, 37764

6 Bed
2 Bath
1505 sft

2501 E 5th Ave, Knoxville, TN, 37914

3 Bed
2 Bath
1232 sft

3288 Parker Blvd, Kodak, TN, 37764

Nearby investment properties with comparable prices

3 Bed
2 Bath
1300 sft

1529 Delaware Ave, Knoxville, TN, 37921

3 Bed
2 Bath
1300 sft

1529 Delaware Ave LOT 5, Knoxville, TN, 37921

3 Bed
2 Bath
2052 sft

3724 Wilkinson Pike, Maryville, TN, 37803

4 Bed
2 Bath
1960 sft

2845 Parkview Ct, Maryville, TN, 37803

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

Investment property for sale in Kodak at 3783 Wyatt Way, Kodak, TN, 37764 offers a 9.7% rental yield on a $296,925 purchase with $2,400/mo rent. Total monthly income registers $2,400/mo, and a $1,453/mo payment leaves $623/mo available for distribution. Annual cash flow reaches $7,474/yr on $98,431 to close, and return on cash invested stands at 27.5% in year one. Equity gained on principal adds $1,916/yr while 5% annual appreciation supports $82,035 over five years. Portfolio math shows five-year ROI at 143.29% and total cumulative return in cash at $141,042. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,400/mo property income against a $1,453/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

2,613 sqft lot

$N/A/sqft

No HOA

More details about the property

Your new beginning starts at 3783 Wyatt Way in Kodak, TN. Features include espresso cabinetry, beige speckle granite, and stainless steel appliances for a polished, modern finish. This thoughtfully designed townhome offers 1,554 square feet of modern living space with 4 bedrooms and 2.5 bathrooms, combining functionality, style, and comfort in every detail. The main level features an open-concept layout with a bright living area that flows seamlessly into the kitchen and dining spaces perfect for entertaining or relaxing at home. A conveniently placed powder room and ample storage add to the home's practicality. Upstairs, the private primary suite includes an en-suite bathroom and a spacious closet for everyday convenience. Three additional bedrooms share a full bath, offering flexibility to have guests, a dedicated home office, or a study area. A centrally located laundry room on the second floor makes daily routines effortless. With its smart layout, modern finishes, and versatile design, the Mitchell townhome delivers the ideal balance of comfort and convenience perfect for today's lifestyle. Tradition Series Features include 9ft Ceilings on first floor, Shaker style cabinetry, Solid Surface Countertops with 4in backsplash, Stainless Steel appliances by Whirlpool, Moen Chrome plumbing fixtures with Anti-scald shower valves, Mohawk flooring, LED lighting throughout, Architectural Shingles, Concrete rear patio (may vary per plan), & our Home Is Connected Smart Home Package. Seller offering closing cost assistance to qualified buyers. Builder warranty included. See agent for details. Due to variations amongst computer monitors, actual colors may vary. Pictures, photographs, colors, features, and sizes are for illustration purposes only and will vary from the homes as built. Photos may include digital staging. Square footage and dimensions are approximate. Buyer should conduct his or her own investigation of the present and future availability of school districts and school assignments. *Taxes are estimated. Buyer to verify all information.

Neighborhood Data

Neighborhood data shown for ZIP Code: 37764, Kodak, TN area.

Housing Distribution

Housing Statistics

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