Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Ethridge at 65 Elizabeth Ct, Ethridge, TN, 38456 priced at $559,000 pairs $3,882/mo rent with $536/mo cash flow after a $2,736/mo payment. Total monthly income equals $3,882/mo, and annual cash flow comes to $6,429/yr on $183,911 invested. Return on cash invested is 23.56% in year one, and rental yield stands at 8.33% on a $559,000 basis. Equity gained on principal adds $3,607/yr, and 5% annual appreciation accumulates to $154,441 by year five. Five-year ROI measures 122.1% and total cumulative return in cash reaches $224,547. For financing, Ziffy Mortgage’s DSCR program evaluates $3,882/mo property income against a $2,736/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2004
1.99 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 38456, Ethridge, TN area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,877 (100%) |
| Owner Occupied HU | 1,369 (72.9%) |
| Renter Occupied HU | 364 (19.4%) |
| Vacant Housing Units | 144 ( 7.7%) |
| Median Home Value | $263,797 |
| Average Home Value | $297,043 |
Residential
1,741
Single Family
1,741
Multi-Family
0
Businesses
116
Date | Event | Price |
|---|---|---|
| 2025-03-28 | Listed for sale | $559,000 |
| 2020-08-14 | Sold | $360,000 |
| 2018-03-15 | Sold | $11,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-29 | $2123.09 | N/A | $105,600 | N/A |
| 2022-03-29 | $2123.09 | 14.44% | $105,600 | 68.42% |
| 2021-03-29 | $1855.23 | N/A | $62,700 | N/A |
Listed by: Maggie Lashlee • The Bogetti Partners
Mls Name: RealTracs MLS as distributed by MLS GRID
Mls Provider:
Mls ID: #2809707
Disclaimer: Based on information submitted to the MLS GRID as of 2025-03-29 08:18:05 PDT. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#99)
