657 Crescent DrGatlinburgTN37738
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
Rental property for sale in Gatlinburg at 657 Crescent Dr, Gatlinburg, TN, 37738 offers $3,840/mo rent that, after a $2,623/mo payment, leaves $632/mo cash flow. Total monthly income is $3,840/mo, and annual cash flow is $7,584/yr on $176,311 cash. Return on cash invested measures 24.36% in year one, and rental yield stands at 8.6% at a $535,900 entry. Equity gained on principal adds $3,458/yr while 5% annual appreciation compounds into $148,059 by year five. Five-year ROI records 126.4% and total cumulative return in cash reaches $222,863. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,840/mo property income versus a $2,623/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37738, Gatlinburg, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,246 (100%) |
| Owner Occupied HU | 1,502 (20.7%) |
| Renter Occupied HU | 706 ( 9.7%) |
| Vacant Housing Units | 5,038 (69.5%) |
| Median Home Value | $382,012 |
| Average Home Value | $448,525 |
Housing Distribution
Address Breakdown
Residential
3,154
Single Family
2,760
Multi-Family
394
Businesses
903
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Adam Lane • Keller Williams Smoky Mountain
Mls Name: GSMAR, GSMMLS
Mls ID: #309687