535 Rarity Bay Pkwy APT 304VonoreTN37885
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow535 Rarity Bay Pkwy APT 304, Vonore, TN, 37885 in Vonore earns its strong cash-flow label: 11.49% yield, $3,120/mo rent, $1,169/mo net income, DSCR 2.13. The $325,900 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 $90,040 by year five. Combined with $3,002/yr in principal paydown, total projected return reaches $198,577.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.5% | 6.2% |
| Monthly Cash Flow | $1,169 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,120 |
| Total Monthly Debt Service | $1,821 |
| DSCR Ratio | 1.71x |
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.
Condo
Built in 2007
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37885, Vonore, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,210 (100%) |
| Owner Occupied HU | 2,386 (74.3%) |
| Renter Occupied HU | 483 (15.0%) |
| Vacant Housing Units | 341 (10.6%) |
| Median Home Value | $393,593 |
| Average Home Value | $461,332 |
Housing Distribution
Address Breakdown
Residential
3,041
Single Family
3,041
Multi-Family
0
Businesses
206
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
Condo
Built in 2007
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37885, Vonore, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,210 (100%) |
| Owner Occupied HU | 2,386 (74.3%) |
| Renter Occupied HU | 483 (15.0%) |
| Vacant Housing Units | 341 (10.6%) |
| Median Home Value | $393,593 |
| Average Home Value | $461,332 |
Housing Distribution
Address Breakdown
Residential
3,041
Single Family
3,041
Multi-Family
0
Businesses
206
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices