3905 Waterford WayAntiochTN37013
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 Antioch at 3905 Waterford Way, Antioch, TN, 37013 priced at $406,600 converts $3,086/mo rent into $647/mo cash flow after a $1,990/mo obligation. Total monthly income equals $3,086/mo, and annual cash flow totals $7,765/yr on $134,788 invested. Return on cash invested prints 25.67% in year one, and rental yield reads 9.11% against a $406,600 entry. Equity gained on principal adds $2,624/yr, while 5% annual appreciation compiles into $112,336 by year five. Five-year ROI reaches 133.52% and total cumulative return in cash sums $179,964. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,086/mo property income covering a $1,990/mo payment, not borrower’s personal income.
Single Family
Built in 1996
6,970 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