678 Musterfield RdNewportTN37821
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 Newport at 678 Musterfield Rd, Newport, TN, 37821 priced at $101,000 pairs $1,546/mo rent with $942/mo cash flow after a $494/mo payment. Total monthly income equals $1,546/mo, and annual cash flow comes to $11,301/yr on $33,482 invested. Return on cash invested is 53.66% in year one, and rental yield stands at 18.37% on a $101,000 basis. Equity gained on principal adds $652/yr, and 5% annual appreciation accumulates to $27,904 by year five. Five-year ROI measures 283.59% and total cumulative return in cash reaches $94,950. For financing, Ziffy Mortgage’s DSCR program evaluates $1,546/mo property income against a $494/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1940
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37821, Newport, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,415 (100%) |
| Owner Occupied HU | 6,987 (61.2%) |
| Renter Occupied HU | 3,248 (28.5%) |
| Vacant Housing Units | 1,180 (10.3%) |
| Median Home Value | $178,191 |
| Average Home Value | $259,487 |
Housing Distribution
Address Breakdown
Residential
10,979
Single Family
10,705
Multi-Family
274
Businesses
755
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Janice Jenkins • Brian Keller Realty
Mls Name: Lakeway Area AOR
Mls Provider:
Mls ID: #707538
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. The listing brokers offer of compensation is made only to participants of the MLS where the listing is filed.