680 Kaylees LoopDel RioTN37727
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 680 Kaylees Loop, Del Rio, TN, 37727 in Del Rio is straightforward: $389,000 in, $2,640/mo in rent, $311/mo out after debt service. The 8.14% gross yield and 1.51 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $107,474 by year five. With $3,583/yr in principal equity, the total cumulative return is projected at $167,229.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 6.2% |
| Monthly Cash Flow | $311 | $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 | $2,640 |
| Total Monthly Debt Service | $2,174 |
| DSCR Ratio | 1.21x |
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 2025
0.98 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37727, Del Rio, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,368 (100%) |
| Owner Occupied HU | 885 (64.7%) |
| Renter Occupied HU | 198 (14.5%) |
| Vacant Housing Units | 285 (20.8%) |
| Median Home Value | $198,269 |
| Average Home Value | $245,011 |
Housing Distribution
Address Breakdown
Residential
1,111
Single Family
1,111
Multi-Family
0
Businesses
38
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 2025
0.98 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37727, Del Rio, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,368 (100%) |
| Owner Occupied HU | 885 (64.7%) |
| Renter Occupied HU | 198 (14.5%) |
| Vacant Housing Units | 285 (20.8%) |
| Median Home Value | $198,269 |
| Average Home Value | $245,011 |
Housing Distribution
Address Breakdown
Residential
1,111
Single Family
1,111
Multi-Family
0
Businesses
38
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices