549 Shawanee RdHarrogateTN37752
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 Harrogate at 549 Shawanee Rd, Harrogate, TN, 37752 uses $49,725 cash to close to unlock $10,599/yr annual cash flow and $883/mo monthly cash flow. Total monthly income runs $1,781/mo, and a $734/mo payment keeps the spread at $883/mo. Purchase price stands at $150,000, and rental yield measures 14.25% with $1,781/mo rent. Return on cash invested shows 41.22% in year one, and 5% annual appreciation builds toward $41,442 over five years. Five-year ROI reaches 216.97% and total cumulative return in cash records $107,886. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,781/mo property income covering a $734/mo payment rather than investor’s personal income.
Single Family
Built in 1979
0.38 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37752, Harrogate, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,923 (100%) |
| Owner Occupied HU | 1,826 (62.5%) |
| Renter Occupied HU | 701 (24.0%) |
| Vacant Housing Units | 396 (13.5%) |
| Median Home Value | $193,925 |
| Average Home Value | $269,654 |
Housing Distribution
Address Breakdown
Residential
2,554
Single Family
2,554
Multi-Family
0
Businesses
196
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sherry McCreary • Realty Network, Inc
Mls Name: East Tennessee Realtors
Mls Provider:
Mls ID: #1252331
Disclaimer: 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. Listing Information presented by local MLS brokerage: Zillow, Inc., local broker - Hendrik Van Leesten - (865) 378-5282.