Cypress Farmhouse - Villages of Saunders Creek 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
Total monthly income totals $4,399/mo and a $3,584/mo payment preserves $16/mo for cash returns. Annual cash flow comes to $187/yr on $240,915 deployed, and return on cash invested reaches 20.14% in year one. Equity gained on principal adds $4,725/yr, and five-year appreciation sums $202,311 alongside rental yield of 7.21%. Five-year ROI measures 103.77% and total cumulative return in cash totals $249,990.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,399/mo property income versus a $3,584/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: 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
