902 Charlie Dalton LnThorn HillTN37881
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 Thorn Hill at 902 Charlie Dalton Ln, Thorn Hill, TN, 37881 offers $1,165/mo rent that, after a $734/mo payment, leaves $267/mo cash flow. Total monthly income is $1,165/mo, and annual cash flow is $3,207/yr on $49,725 cash. Return on cash invested measures 26.36% in year one, and rental yield stands at 9.32% at a $150,000 entry. Equity gained on principal adds $968/yr while 5% annual appreciation compounds into $41,442 by year five. Five-year ROI records 137.25% and total cumulative return in cash reaches $68,250. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,165/mo property income versus a $734/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Lot
Built in N/A
31.64 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amy Shrader • RE/MAX Real Estate Ten Midtown
Mls Name: Lakeway Area AOR
Mls Provider:
Mls ID: #702572
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. The listing brokers offer of compensation is made only to participants of the MLS where the listing is filed.