449 Bay Hill DrPiney FlatsTN37686
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 Piney Flats at 449 Bay Hill Dr, Piney Flats, TN, 37686 priced at $210,000 pairs $1,619/mo rent with $362/mo cash flow after a $1,028/mo payment. Total monthly income equals $1,619/mo, and annual cash flow comes to $4,341/yr on $69,615 invested. Return on cash invested is 26.14% in year one, and rental yield stands at 9.25% on a $210,000 basis. Equity gained on principal adds $1,355/yr, and 5% annual appreciation accumulates to $58,019 by year five. Five-year ROI measures 136.03% and total cumulative return in cash reaches $94,696. For financing, Ziffy Mortgage’s DSCR program evaluates $1,619/mo property income against a $1,028/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 1991
0.90 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37686, Piney Flats, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,293 (100%) |
| Owner Occupied HU | 2,969 (69.2%) |
| Renter Occupied HU | 890 (20.7%) |
| Vacant Housing Units | 434 (10.1%) |
| Median Home Value | $341,261 |
| Average Home Value | $382,217 |
Housing Distribution
Address Breakdown
Residential
4,122
Single Family
4,122
Multi-Family
0
Businesses
267
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kaitlyn Simerly • KW Johnson City
Mls Name: TVRMLS
Mls ID: #9989996