925 Bell Meade DrEadsTN38028
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 Eads at 925 Bell Meade Dr, Eads, TN, 38028 priced at $675,000 converts $4,598/mo rent into $557/mo cash flow after a $3,304/mo obligation. Total monthly income equals $4,598/mo, and annual cash flow totals $6,685/yr on $222,075 invested. Return on cash invested prints 23.07% in year one, and rental yield reads 8.17% against a $675,000 entry. Equity gained on principal adds $4,356/yr, while 5% annual appreciation compiles into $186,490 by year five. Five-year ROI reaches 119.51% and total cumulative return in cash sums $265,395. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,598/mo property income covering a $3,304/mo payment, not borrower’s personal income.
Single Family
Built in 1993
5.99 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38028, Eads, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,894 (100%) |
| Owner Occupied HU | 2,463 (85.1%) |
| Renter Occupied HU | 278 ( 9.6%) |
| Vacant Housing Units | 153 ( 5.3%) |
| Median Home Value | $493,316 |
| Average Home Value | $536,169 |
Housing Distribution
Address Breakdown
Residential
2,925
Single Family
2,925
Multi-Family
0
Businesses
144
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices