799 Hart DrBrownsvilleTN38012
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 Brownsville at 799 Hart Dr, Brownsville, TN, 38012 priced at $235,000 converts $1,700/mo rent into $290/mo cash flow after a $1,150/mo obligation. Total monthly income equals $1,700/mo, and annual cash flow totals $3,477/yr on $77,903 invested. Return on cash invested prints 24.37% in year one, and rental yield reads 8.68% against a $235,000 entry. Equity gained on principal adds $1,516/yr, while 5% annual appreciation compiles into $64,926 by year five. Five-year ROI reaches 126.53% and total cumulative return in cash sums $98,572. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,700/mo property income covering a $1,150/mo payment, not borrower’s personal income.
Single Family
Built in 1973
0.38 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38012, Brownsville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,235 (100%) |
| Owner Occupied HU | 3,273 (52.5%) |
| Renter Occupied HU | 2,315 (37.1%) |
| Vacant Housing Units | 647 (10.4%) |
| Median Home Value | $219,276 |
| Average Home Value | $274,950 |
Housing Distribution
Address Breakdown
Residential
6,009
Single Family
5,728
Multi-Family
281
Businesses
597
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tara Joyner • Conner Real Estate Brownsville
Mls Name: CWTAR
Mls Provider:
Mls ID: #2502073
Disclaimer: Some or all of the listings displayed may not belong to the firm whose website is being visited. 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.