621 Old Highway 31 E #3BethpageTN37022
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 Bethpage at 621 Old Highway 31 E #3, Bethpage, TN, 37022 listed at $129,900 pairs $1,045/mo rent with a $636/mo payment to leave $267/mo cash flow. Total monthly income runs $1,045/mo, and annual cash flow reaches $3,206/yr on $43,062 cash to close. Return on cash invested measures 27.35% in year one, and rental yield registers 9.65% at a $129,900 basis. Equity gained on principal adds $838/yr, and annual property appreciation at 5% supports $35,889 by year five. Five-year ROI tracks 142.61% and total cumulative return in cash totals $61,411. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,045/mo property income relative to a $636/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1990
0.80 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37022, Bethpage, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,789 (100%) |
| Owner Occupied HU | 2,233 (80.1%) |
| Renter Occupied HU | 382 (13.7%) |
| Vacant Housing Units | 174 ( 6.2%) |
| Median Home Value | $416,182 |
| Average Home Value | $503,764 |
Housing Distribution
Address Breakdown
Residential
2,576
Single Family
2,576
Multi-Family
0
Businesses
49
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices