Darwin 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
Rental property for sale in Bristol at Darwin Plan, Hudson Terrace, Bristol, TN, 37620 offers $3,079/mo rent that, after a $1,522/mo payment, leaves $1,218/mo cash flow. Total monthly income is $3,079/mo, and annual cash flow is $14,610/yr on $103,093 cash. Return on cash invested measures 34.08% in year one, and rental yield stands at 11.88% at a $310,990 entry. Equity gained on principal adds $2,007/yr while 5% annual appreciation compounds into $85,921 by year five. Five-year ROI records 178.59% and total cumulative return in cash reaches $184,110. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,079/mo property income versus a $1,522/mo payment rather than borrower’s personal income verification through 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: 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
