814 Shadowland DrGraysvilleTN37338
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
Investment property for sale in Graysville at 814 Shadowland Dr, Graysville, TN, 37338 offers a 9.2% rental yield on a $189,900 purchase with $1,456/mo rent. Total monthly income registers $1,456/mo, and a $929/mo payment leaves $320/mo available for distribution. Annual cash flow reaches $3,836/yr on $62,952 to close, and return on cash invested stands at 26% in year one. Equity gained on principal adds $1,225/yr while 5% annual appreciation supports $52,466 over five years. Portfolio math shows five-year ROI at 135.27% and total cumulative return in cash at $85,157. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,456/mo property income against a $929/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2005
1.85 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37338, Graysville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,512 (100%) |
| Owner Occupied HU | 1,045 (69.1%) |
| Renter Occupied HU | 292 (19.3%) |
| Vacant Housing Units | 175 (11.6%) |
| Median Home Value | $181,500 |
| Average Home Value | $239,560 |
Housing Distribution
Address Breakdown
Residential
1,252
Single Family
1,210
Multi-Family
42
Businesses
35
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Autumn Higdon • Zach Taylor - Chattanooga
Mls Name: Greater Chattanooga Realtors
Mls ID: #1527669