Chateau Cheval 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 Chateau Cheval Plan, Villages of Saunders Creek, Rossville, TN, 38066 priced at $732,999 pairs $4,872/mo rent with $484/mo cash flow after a $3,588/mo payment. Total monthly income equals $4,872/mo, and annual cash flow comes to $5,806/yr on $241,157 invested. Return on cash invested is 22.47% in year one, and rental yield stands at 7.98% on a $732,999 basis. Equity gained on principal adds $4,730/yr, and 5% annual appreciation accumulates to $202,514 by year five. Five-year ROI measures 116.26% and total cumulative return in cash reaches $280,376. For financing, Ziffy Mortgage’s DSCR program evaluates $4,872/mo property income against a $3,588/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
