415 Rocky Springs RdBean StationTN37708
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 Bean Station at 415 Rocky Springs Rd, Bean Station, TN, 37708 listed at $249,800 pairs $1,780/mo rent with a $1,223/mo payment to leave $284/mo cash flow. Total monthly income runs $1,780/mo, and annual cash flow reaches $3,412/yr on $82,809 cash to close. Return on cash invested measures 24.03% in year one, and rental yield registers 8.55% at a $249,800 basis. Equity gained on principal adds $1,612/yr, and annual property appreciation at 5% supports $69,015 by year five. Five-year ROI tracks 124.72% and total cumulative return in cash totals $103,279. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,780/mo property income relative to a $1,223/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1972
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37708, Bean Station, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,818 (100%) |
| Owner Occupied HU | 2,494 (65.3%) |
| Renter Occupied HU | 618 (16.2%) |
| Vacant Housing Units | 706 (18.5%) |
| Median Home Value | $214,146 |
| Average Home Value | $256,788 |
Housing Distribution
Address Breakdown
Residential
3,290
Single Family
3,290
Multi-Family
0
Businesses
191
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Orlando Crespo • Crye-Leike Premier Real Estate LLC
Mls Name: Lakeway Area AOR
Mls ID: #709321