651 Pine StAdamsvilleTN38310
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 651 Pine St, Adamsville, TN, 38310 in Adamsville: $2,299/mo in rent, $803/mo net, 11.04% gross yield, all on a $249,900 acquisition. The 2.05 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $69,043 in value, and $2,302/yr in principal paydown steadily builds equity. Projected total cumulative return: $146,237.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 6.2% |
| Monthly Cash Flow | $803 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,299 |
| Total Monthly Debt Service | $1,397 |
| DSCR Ratio | 1.65x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1986
0.44 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38310, Adamsville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,074 (100%) |
| Owner Occupied HU | 2,057 (66.9%) |
| Renter Occupied HU | 552 (18.0%) |
| Vacant Housing Units | 465 (15.1%) |
| Median Home Value | $171,983 |
| Average Home Value | $195,388 |
Housing Distribution
Address Breakdown
Residential
2,571
Single Family
2,545
Multi-Family
26
Businesses
180
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
Single Family
Built in 1986
0.44 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38310, Adamsville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,074 (100%) |
| Owner Occupied HU | 2,057 (66.9%) |
| Renter Occupied HU | 552 (18.0%) |
| Vacant Housing Units | 465 (15.1%) |
| Median Home Value | $171,983 |
| Average Home Value | $195,388 |
Housing Distribution
Address Breakdown
Residential
2,571
Single Family
2,545
Multi-Family
26
Businesses
180
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rhonda G Wheeler • Farm & Home Realty
Mls Name: MAAR
Mls ID: #10206801