5402 Wildlife CirPiney FlatsTN37686
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 Piney Flats at 5402 Wildlife Cir, Piney Flats, TN, 37686 generates $3,028/mo in rent and, after a $2,080/mo payment, leaves $484/mo in cash flow. Total monthly income is $3,028/mo, and annual cash flow is $5,808/yr on $140,888 invested. Return on cash invested sits at 24.03% in year one, and rental yield is 8.55% on a $425,000 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation builds toward $117,420 over five years. Five-year ROI reaches 124.72% and total cumulative return in cash sums $175,709. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,028/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37686, Piney Flats, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,293 (100%) |
| Owner Occupied HU | 2,969 (69.2%) |
| Renter Occupied HU | 890 (20.7%) |
| Vacant Housing Units | 434 (10.1%) |
| Median Home Value | $341,261 |
| Average Home Value | $382,217 |
Housing Distribution
Address Breakdown
Residential
4,122
Single Family
4,122
Multi-Family
0
Businesses
267
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Aubrey Talarico • KW Johnson City
Mls Name: TVRMLS
Mls ID: #9988431