804 Vandever RdCrossvilleTN38572
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 Crossville at 804 Vandever Rd, Crossville, TN, 38572 priced at $145,000 pairs $2,040/mo rent with $1,172/mo cash flow after a $710/mo payment. Total monthly income equals $2,040/mo, and annual cash flow comes to $14,061/yr on $48,068 invested. Return on cash invested is 49.16% in year one, and rental yield stands at 16.88% on a $145,000 basis. Equity gained on principal adds $936/yr, and 5% annual appreciation accumulates to $40,061 by year five. Five-year ROI measures 259.45% and total cumulative return in cash reaches $124,712. For financing, Ziffy Mortgage’s DSCR program evaluates $2,040/mo property income against a $710/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1996
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38572, Crossville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,908 (100%) |
| Owner Occupied HU | 5,193 (75.2%) |
| Renter Occupied HU | 704 (10.2%) |
| Vacant Housing Units | 1,011 (14.6%) |
| Median Home Value | $272,701 |
| Average Home Value | $312,209 |
Housing Distribution
Address Breakdown
Residential
6,691
Single Family
6,642
Multi-Family
49
Businesses
128
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kassara Rae Drainas • Highlands Elite Real Estate
Mls Name: East Tennessee Realtors
Mls ID: #1320966