513 Sparrow DrMaryvilleTN37801
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow513 Sparrow Dr, Maryville, TN, 37801 in Maryville earns its strong cash-flow label: 18.89% yield, $2,272/mo rent, $1,408/mo net income, DSCR 3.50. The $144,300 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $39,867 by year five. Combined with $1,329/yr in principal paydown, total projected return reaches $145,232.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 18.9% | 5.2% |
| Monthly Cash Flow | $1,408 | $420 |
City averages based on Maryville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,272 |
| Total Monthly Debt Service | $806 |
| DSCR Ratio | 2.82x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Manufactured
Built in 1993
40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37801, Maryville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,245 (100%) |
| Owner Occupied HU | 8,725 (65.9%) |
| Renter Occupied HU | 3,801 (28.7%) |
| Vacant Housing Units | 719 ( 5.4%) |
| Median Home Value | $370,663 |
| Average Home Value | $438,397 |
Housing Distribution
Address Breakdown
Residential
13,699
Single Family
13,220
Multi-Family
479
Businesses
871
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
Manufactured
Built in 1993
40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37801, Maryville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,245 (100%) |
| Owner Occupied HU | 8,725 (65.9%) |
| Renter Occupied HU | 3,801 (28.7%) |
| Vacant Housing Units | 719 ( 5.4%) |
| Median Home Value | $370,663 |
| Average Home Value | $438,397 |
Housing Distribution
Address Breakdown
Residential
13,699
Single Family
13,220
Multi-Family
479
Businesses
871
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices