875 Cain Mill RdRussellvilleTN37860
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 Russellville at 875 Cain Mill Rd, Russellville, TN, 37860 priced at $279,900 converts $1,976/mo rent into $300/mo cash flow after a $1,370/mo obligation. Total monthly income equals $1,976/mo, and annual cash flow totals $3,605/yr on $92,787 invested. Return on cash invested prints 23.79% in year one, and rental yield reads 8.47% against a $279,900 entry. Equity gained on principal adds $1,806/yr, while 5% annual appreciation compiles into $77,331 by year five. Five-year ROI reaches 123.45% and total cumulative return in cash sums $114,541. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,976/mo property income covering a $1,370/mo payment, not borrower’s personal income.
Single Family
Built in 1979
0.71 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37860, Russellville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,843 (100%) |
| Owner Occupied HU | 1,442 (78.2%) |
| Renter Occupied HU | 283 (15.4%) |
| Vacant Housing Units | 118 ( 6.4%) |
| Median Home Value | $244,758 |
| Average Home Value | $296,732 |
Housing Distribution
Address Breakdown
Residential
1,707
Single Family
1,707
Multi-Family
0
Businesses
74
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Susan Barrett • Crye-Leike Lakeway Real Estate
Mls Name: TVRMLS
Mls ID: #9984452