Duncan 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 Duncan Plan, Lafayette Station, Rossville, TN, 38066 offers a 7.72% rental yield on a $554,900 purchase with $3,571/mo rent. Total monthly income registers $3,571/mo, and a $2,716/mo payment leaves $249/mo available for distribution. Annual cash flow reaches $2,991/yr on $182,562 to close, and return on cash invested stands at 21.7% in year one. Equity gained on principal adds $3,581/yr while 5% annual appreciation supports $153,309 over five years. Portfolio math shows five-year ROI at 112.15% and total cumulative return in cash at $204,744. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,571/mo property income against a $2,716/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
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