Cali Plan, Union EstatesMaynardvilleTN37807
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 Maynardville at Cali Plan, Union Estates, Maynardville, TN, 37807 offers a 8.64% rental yield on a $278,990 purchase with $2,009/mo rent. Total monthly income registers $2,009/mo, and a $1,366/mo payment leaves $338/mo available for distribution. Annual cash flow reaches $4,061/yr on $92,485 to close, and return on cash invested stands at 24.3% in year one. Equity gained on principal adds $1,800/yr while 5% annual appreciation supports $77,080 over five years. Portfolio math shows five-year ROI at 126.13% and total cumulative return in cash at $116,656. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,009/mo property income against a $1,366/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37807, Maynardville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,163 (100%) |
| Owner Occupied HU | 3,345 (64.8%) |
| Renter Occupied HU | 979 (19.0%) |
| Vacant Housing Units | 839 (16.3%) |
| Median Home Value | $207,338 |
| Average Home Value | $254,197 |
Housing Distribution
Address Breakdown
Residential
4,463
Single Family
4,390
Multi-Family
73
Businesses
343
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A