876 Osprey WayPigeon ForgeTN37863
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 Pigeon Forge at 876 Osprey Way, Pigeon Forge, TN, 37863 priced at $879,900 converts $4,052/mo rent into after a $4,307/mo obligation. Total monthly income equals $4,052/mo. Return on cash invested prints 13.99% in year one, and rental yield reads 5.53% against a $879,900 entry. Equity gained on principal adds $5,678/yr, while 5% annual appreciation compiles into $243,100 by year five. Five-year ROI reaches 71.16% and total cumulative return in cash sums $205,993. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,052/mo property income covering a $4,307/mo payment, not borrower’s personal income.
Single Family
Built in 2022
2,178 sqft lot
$N/A/sqft
$250 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37863, Pigeon Forge, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,366 (100%) |
| Owner Occupied HU | 1,481 (27.6%) |
| Renter Occupied HU | 1,225 (22.8%) |
| Vacant Housing Units | 2,660 (49.6%) |
| Median Home Value | $344,235 |
| Average Home Value | $431,803 |
Housing Distribution
Address Breakdown
Residential
3,357
Single Family
3,211
Multi-Family
146
Businesses
790
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stephanie Ison • Your Home Sold Guaranteed Real
Mls Name: East Tennessee Realtors
Mls Provider:
Mls ID: #1317457
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 - Eric Young - (865) 378-5282.