57 Apache Trl LOT 15CrossvilleTN38572
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 Crossville at 57 Apache Trl LOT 15, Crossville, TN, 38572 offers a 9.05% rental yield on a $133,759 purchase with $1,009/mo rent. Total monthly income registers $1,009/mo, and a $655/mo payment leaves $208/mo available for distribution. Annual cash flow reaches $2,496/yr on $44,341 to close, and return on cash invested stands at 25.54% in year one. Equity gained on principal adds $863/yr while 5% annual appreciation supports $36,955 over five years. Portfolio math shows five-year ROI at 132.76% and total cumulative return in cash at $58,867. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,009/mo property income against a $655/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1990
2,178 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38572, Crossville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,908 (100%) |
| Owner Occupied HU | 5,193 (75.2%) |
| Renter Occupied HU | 704 (10.2%) |
| Vacant Housing Units | 1,011 (14.6%) |
| Median Home Value | $272,701 |
| Average Home Value | $312,209 |
Housing Distribution
Address Breakdown
Residential
6,691
Single Family
6,642
Multi-Family
49
Businesses
128
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Katie Ross • Isham Jones Realty
Mls Name: RealTracs MLS as distributed by MLS GRID
Mls ID: #2973542