Boulevardier Plan, Villages of Saunders CreekRossvilleTN38066
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 Rossville at Boulevardier Plan, Villages of Saunders Creek, Rossville, TN, 38066 priced at $715,343 pairs $4,710/mo rent with $428/mo cash flow after a $3,501/mo payment. Total monthly income equals $4,710/mo, and annual cash flow comes to $5,137/yr on $235,348 invested. Return on cash invested is 22.24% in year one, and rental yield stands at 7.9% on a $715,343 basis. Equity gained on principal adds $4,616/yr, and 5% annual appreciation accumulates to $197,636 by year five. Five-year ROI measures 115.07% and total cumulative return in cash reaches $270,813. For financing, Ziffy Mortgage’s DSCR program evaluates $4,710/mo property income against a $3,501/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38066, Rossville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,453 (100%) |
| Owner Occupied HU | 1,217 (83.8%) |
| Renter Occupied HU | 177 (12.2%) |
| Vacant Housing Units | 59 ( 4.1%) |
| Median Home Value | $453,349 |
| Average Home Value | $474,984 |
Housing Distribution
Address Breakdown
Residential
1,445
Single Family
1,424
Multi-Family
21
Businesses
126
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
