Cali Plan, Hudson TerraceBristolTN37620
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 Bristol at Cali Plan, Hudson Terrace, Bristol, TN, 37620 with 5% annual appreciation on a $317,990 basis while $3,042/mo rent supports operations. Total monthly income totals $3,042/mo and a $1,556/mo payment preserves $1,139/mo for cash returns. Annual cash flow comes to $13,666/yr on $105,414 deployed, and return on cash invested reaches 32.87% in year one. Equity gained on principal adds $2,052/yr, and five-year appreciation sums $87,855 alongside rental yield of 11.48%. Five-year ROI measures 172.1% and total cumulative return in cash totals $181,412.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,042/mo property income versus a $1,556/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37620, Bristol, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,823 (100%) |
| Owner Occupied HU | 12,091 (64.2%) |
| Renter Occupied HU | 4,843 (25.7%) |
| Vacant Housing Units | 1,889 (10.0%) |
| Median Home Value | $251,361 |
| Average Home Value | $267,384 |
Housing Distribution
Address Breakdown
Residential
18,197
Single Family
17,543
Multi-Family
654
Businesses
1,339
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
