5101 Ryan Allen CirWhites CreekTN37189
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 Whites Creek at 5101 Ryan Allen Cir, Whites Creek, TN, 37189 generates $2,878/mo in rent and, after a $2,251/mo payment, leaves $125/mo in cash flow. Total monthly income is $2,878/mo, and annual cash flow is $1,499/yr on $152,457 invested. Return on cash invested sits at 20.89% in year one, and rental yield is 7.51% on a $459,900 entry. Equity gained on principal adds $2,968/yr, while 5% annual appreciation builds toward $127,062 over five years. Five-year ROI reaches 107.85% and total cumulative return in cash sums $164,418. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,878/mo property income rather than buyer’s personal income.
Single Family
Built in 2004
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37189, Whites Creek, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,226 (100%) |
| Owner Occupied HU | 978 (79.8%) |
| Renter Occupied HU | 186 (15.2%) |
| Vacant Housing Units | 62 ( 5.1%) |
| Median Home Value | $526,846 |
| Average Home Value | $651,603 |
Housing Distribution
Address Breakdown
Residential
1,563
Single Family
1,428
Multi-Family
135
Businesses
147
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tonya Adams • New Roots Realty
Mls Name: RealTracs MLS as distributed by MLS GRID
Mls ID: #3062141