417 Old Highway 31 EBethpageTN37022
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe income profile at 417 Old Highway 31 E, Bethpage, TN, 37022 in Bethpage is straightforward: $194,000 in, $1,650/mo in rent, $489/mo out after debt service. The 10.21% gross yield and 1.89 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $53,599 by year five. With $1,787/yr in principal equity, the total cumulative return is projected at $104,901.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 6.2% |
| Monthly Cash Flow | $489 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,650 |
| Total Monthly Debt Service | $1,084 |
| DSCR Ratio | 1.52x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1964
0.52 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37022, Bethpage, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,789 (100%) |
| Owner Occupied HU | 2,233 (80.1%) |
| Renter Occupied HU | 382 (13.7%) |
| Vacant Housing Units | 174 ( 6.2%) |
| Median Home Value | $416,182 |
| Average Home Value | $503,764 |
Housing Distribution
Address Breakdown
Residential
2,576
Single Family
2,576
Multi-Family
0
Businesses
49
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
Single Family
Built in 1964
0.52 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37022, Bethpage, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,789 (100%) |
| Owner Occupied HU | 2,233 (80.1%) |
| Renter Occupied HU | 382 (13.7%) |
| Vacant Housing Units | 174 ( 6.2%) |
| Median Home Value | $416,182 |
| Average Home Value | $503,764 |
Housing Distribution
Address Breakdown
Residential
2,576
Single Family
2,576
Multi-Family
0
Businesses
49
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices