Collins Plan, Lafayette StationRossvilleTN38066
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 Rossville at Collins Plan, Lafayette Station, Rossville, TN, 38066 listed at $554,900 pairs $3,818/mo rent with a $2,716/mo payment to leave $496/mo cash flow. Total monthly income runs $3,818/mo, and annual cash flow reaches $5,955/yr on $182,562 cash to close. Return on cash invested measures 23.32% in year one, and rental yield registers 8.26% at a $554,900 basis. Equity gained on principal adds $3,581/yr, and annual property appreciation at 5% supports $153,309 by year five. Five-year ROI tracks 120.86% and total cumulative return in cash totals $220,644. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,818/mo property income relative to a $2,716/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
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