Freeport Plan, Crescent RidgeNiotaTN37826
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 Niota at Freeport Plan, Crescent Ridge, Niota, TN, 37826 priced at $268,990 pairs $2,464/mo rent with $853/mo cash flow after a $1,317/mo payment. Total monthly income equals $2,464/mo, and annual cash flow comes to $10,240/yr on $89,170 invested. Return on cash invested is 31.39% in year one, and rental yield stands at 10.99% on a $268,990 basis. Equity gained on principal adds $1,736/yr, and 5% annual appreciation accumulates to $74,317 by year five. Five-year ROI measures 164.18% and total cumulative return in cash reaches $146,396. For financing, Ziffy Mortgage’s DSCR program evaluates $2,464/mo property income against a $1,317/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: 37826, Niota, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,215 (100%) |
| Owner Occupied HU | 1,629 (73.5%) |
| Renter Occupied HU | 389 (17.6%) |
| Vacant Housing Units | 197 ( 8.9%) |
| Median Home Value | $276,359 |
| Average Home Value | $319,911 |
Housing Distribution
Address Breakdown
Residential
1,942
Single Family
1,942
Multi-Family
0
Businesses
63
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
