809 Mackenzie DrMaryvilleTN37804
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at 809 Mackenzie Dr, Maryville, TN, 37804 in Maryville is narrow, $145/mo net on $2,563/mo rent after the $1,817/mo debt service, but the property operates at break-even-plus, not a loss. At $404,000 with a 7.61% yield, the long-run equity case via 5% appreciation ($111,618 over five years) and $3,721/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.41 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $162,123.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 5.2% |
| Monthly Cash Flow | $145 | $420 |
City averages based on Maryville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,563 |
| Total Monthly Debt Service | $2,258 |
| DSCR Ratio | 1.14x |
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 2017
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37804, Maryville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,258 (100%) |
| Owner Occupied HU | 8,129 (72.2%) |
| Renter Occupied HU | 2,493 (22.1%) |
| Vacant Housing Units | 636 ( 5.6%) |
| Median Home Value | $316,571 |
| Average Home Value | $346,814 |
Housing Distribution
Address Breakdown
Residential
10,964
Single Family
10,831
Multi-Family
133
Businesses
717
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 2017
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37804, Maryville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,258 (100%) |
| Owner Occupied HU | 8,129 (72.2%) |
| Renter Occupied HU | 2,493 (22.1%) |
| Vacant Housing Units | 636 ( 5.6%) |
| Median Home Value | $316,571 |
| Average Home Value | $346,814 |
Housing Distribution
Address Breakdown
Residential
10,964
Single Family
10,831
Multi-Family
133
Businesses
717
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Misty Tidwell • Smoky Mountain Realty
Mls Name: East Tennessee Realtors
Mls Provider:
Mls ID: #1309355
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. Listing Information presented by local MLS brokerage: Zillow, Inc., local broker - Hendrik Van Leesten - (865) 378-5282.