Belhaven Plan, Creek BridgeMaryvilleTN37804
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 Maryville at Belhaven Plan, Creek Bridge, Maryville, TN, 37804 earns $761/mo cash flow from $2,850/mo rent with a $1,708/mo payment. Total monthly income totals $2,850/mo, and annual cash flow totals $9,132/yr on $115,690 capital. ROI tracks 27.8% on current figures, and rental yield reads 9.8% at a $348,990 purchase. Equity gained on principal adds $2,252/yr, and 5% annual appreciation supports $96,420 over five years. Five-year ROI reaches 144.94% and total cumulative return in cash sums $167,685. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,850/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37804, Maryville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,258 (100%) |
| Owner Occupied HU | 8,129 (72.2%) |
| Renter Occupied HU | 2,493 (22.1%) |
| Vacant Housing Units | 636 ( 5.6%) |
| Median Home Value | $316,571 |
| Average Home Value | $346,814 |
Housing Distribution
Address Breakdown
Residential
10,964
Single Family
10,831
Multi-Family
133
Businesses
717
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
