428 W James White RdCelinaTN38551
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 Celina at 428 W James White Rd, Celina, TN, 38551 uses $41,603 cash to close to unlock $6,552/yr annual cash flow and $546/mo monthly cash flow. Total monthly income runs $1,297/mo, and a $614/mo payment keeps the spread at $546/mo. Purchase price stands at $125,500, and rental yield measures 12.4% with $1,297/mo rent. Return on cash invested shows 35.66% in year one, and 5% annual appreciation builds toward $34,673 over five years. Five-year ROI reaches 186.98% and total cumulative return in cash records $77,790. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,297/mo property income covering a $614/mo payment rather than investor’s personal income.
Manufactured
Built in 1998
5.70 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38551, Celina, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,290 (100%) |
| Owner Occupied HU | 1,374 (60.0%) |
| Renter Occupied HU | 477 (20.8%) |
| Vacant Housing Units | 439 (19.2%) |
| Median Home Value | $180,859 |
| Average Home Value | $278,894 |
Housing Distribution
Address Breakdown
Residential
1,856
Single Family
1,801
Multi-Family
55
Businesses
161
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices