533 Belle Meade RdBellsTN38006
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
Investment property for sale in Bells at 533 Belle Meade Rd, Bells, TN, 38006 offers a 11.98% rental yield on a $266,000 purchase with $2,656/mo rent. Total monthly income registers $2,656/mo, and a $1,302/mo payment leaves $1,064/mo available for distribution. Annual cash flow reaches $12,763/yr on $88,179 to close, and return on cash invested stands at 34.38% in year one. Equity gained on principal adds $1,716/yr while 5% annual appreciation supports $73,491 over five years. Portfolio math shows five-year ROI at 180.21% and total cumulative return in cash at $158,909. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,656/mo property income against a $1,302/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1978
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38006, Bells, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,172 (100%) |
| Owner Occupied HU | 1,407 (64.8%) |
| Renter Occupied HU | 581 (26.7%) |
| Vacant Housing Units | 184 ( 8.5%) |
| Median Home Value | $167,370 |
| Average Home Value | $245,746 |
Housing Distribution
Address Breakdown
Residential
1,915
Single Family
1,880
Multi-Family
35
Businesses
103
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Peggy Graves • Coldwell Banker Southern Realty
Mls Name: CWTAR
Mls Provider:
Mls ID: #2502216
Disclaimer: Some or all of the listings displayed may not belong to the firm whose website is being visited. 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.