430 Willow Oak CirLoudonTN37774
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 Loudon at 430 Willow Oak Cir, Loudon, TN, 37774 offers $2,123/mo rent that, after a $1,468/mo payment, leaves $90/mo cash flow. Total monthly income is $2,123/mo, and annual cash flow is $1,074/yr on $99,450 cash. Return on cash invested measures 20.99% in year one, and rental yield stands at 8.49% at a $300,000 entry. Equity gained on principal adds $1,936/yr while 5% annual appreciation compounds into $82,884 by year five. Five-year ROI records 109.42% and total cumulative return in cash reaches $108,816. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,123/mo property income versus a $1,468/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Condo
Built in 2005
2,178 sqft lot
$N/A/sqft
$238 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37774, Loudon, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,757 (100%) |
| Owner Occupied HU | 8,181 (76.1%) |
| Renter Occupied HU | 1,618 (15.0%) |
| Vacant Housing Units | 958 ( 8.9%) |
| Median Home Value | $402,974 |
| Average Home Value | $516,673 |
Housing Distribution
Address Breakdown
Residential
11,276
Single Family
11,251
Multi-Family
25
Businesses
577
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jennifer Cook • Keller Williams Signature
Mls Name: East Tennessee Realtors
Mls Provider:
Mls ID: #1311585
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Listing Information presented by local MLS brokerage: Zillow, Inc., local broker - Hendrik Van Leesten - (865) 378-5282.