5438 Highway 11w S, Bean Station, TN, 37708 | $727/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

5438 Highway 11w S, Bean Station, TN, 37708 | $727/mo Cash Flow | Ziffy

For Sale

Rental Income

Listed for sale 1 day ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1497 sft

6252 Sycamore Stream Rd, Dandridge, TN, 37725

5 Bed
6 Bath
5900 sft

734 E Old Aj Hwy, Dandridge, TN, 37725

5 Bed
4 Bath
2618 sft

6207 Sycamore Stream Rd, Dandridge, TN, 37725

4 Bed
2 Bath
1497 sft

6236 Sycamore Stream Rd, Dandridge, TN, 37725

Nearby investment properties with comparable prices

3 Bed
2 Bath
1876 sft

1019 Quincy Rd, Jefferson City, TN, 37760

3 Bed
3 Bath
1580 sft

278 Hoppers Blf, Rutledge, TN, 37861

3 Bed
2 Bath
1828 sft

1779 Rocky Valley Rd, New Market, TN, 37820

3 Bed
2 Bath
2060 sft

643 Taylor Rd, Rutledge, TN, 37861

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Bean Station at 5438 Highway 11w S, Bean Station, TN, 37708 uses $145,827 cash to close to unlock $8,721/yr annual cash flow and $727/mo monthly cash flow. Total monthly income runs $3,360/mo, and a $2,153/mo payment keeps the spread at $727/mo. Purchase price stands at $439,900, and rental yield measures 9.17% with $3,360/mo rent. Return on cash invested shows 25.89% in year one, and 5% annual appreciation builds toward $121,536 over five years. Five-year ROI reaches 134.64% and total cumulative return in cash records $196,347. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,360/mo property income covering a $2,153/mo payment rather than investor’s personal income.

Single Family

Built in 2023

1.06 Acres lot

$N/A/sqft

No HOA

More details about the property

Beautiful Lake Home with 20 x 30 floating dock with added stabilization and walkway - water at dock is 14 - 15ft deep throughout summer months. Enjoy lake views from screened in back deck or walk the very gently slope to the water where you can board your lake ready pontoon that conveys with this great home, along with multiple paddle boats for all your lake fun. In a great and easily accessible location, but set back from the road, there is nothing left to do in this Modern home but move in! Deck furniture and hand made kitchen table convey along with all appliances. NEW Fenced yard area for dogs, just off the porch, large screened in porch with year round view of the lake, 20 x 21ft carport, whole house Culligan water filtration system. Additional out buildings include 20x20 heavy canvas shed on permanent footing with windows and doors. 15 x 8 Greenhouse with screens. Consider this your permanent home with schools less than a mile away. Close to shopping and just minutes from the boat ramp. Use this as your summer lake, vacation home or rent it out for passive income - GREAT rental potential! low county taxes and no HOA make this an easy decision. Built on a permanent foundation, this home will qualify for all financing options. Most of the larger furniture will convey with acceptable offer making this home ready to move into with very little needed.

Neighborhood Data

Neighborhood data shown for ZIP Code: 37708, Bean Station, TN area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,818 (100%)
Owner Occupied HU	2,494 (65.3%)
Renter Occupied HU	618 (16.2%)
Vacant Housing Units	706 (18.5%)
Median Home Value	$214,146
Average Home Value	$256,788