459 Liberty RdBeech BluffTN38313
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 Beech Bluff at 459 Liberty Rd, Beech Bluff, TN, 38313 offers $3,002/mo rent that, after a $2,202/mo payment, leaves $309/mo cash flow. Total monthly income is $3,002/mo, and annual cash flow is $3,706/yr on $149,142 cash. Return on cash invested measures 22.39% in year one, and rental yield stands at 8.01% at a $449,900 entry. Equity gained on principal adds $2,903/yr while 5% annual appreciation compounds into $124,299 by year five. Five-year ROI records 115.89% and total cumulative return in cash reaches $172,846. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,002/mo property income versus a $2,202/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1999
21.20 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38313, Beech Bluff, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,432 (100%) |
| Owner Occupied HU | 1,140 (79.6%) |
| Renter Occupied HU | 171 (11.9%) |
| Vacant Housing Units | 121 ( 8.4%) |
| Median Home Value | $240,979 |
| Average Home Value | $316,485 |
Housing Distribution
Address Breakdown
Residential
1,425
Single Family
1,425
Multi-Family
0
Businesses
18
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nikki Barham • Town and Country
Mls Name: CWTAR
Mls ID: #2505229