Haley Plan, Shepherd's RidgeAtokaTN38004
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 Atoka at Haley Plan, Shepherd's Ridge, Atoka, TN, 38004 offers $3,182/mo rent that, after a $2,388/mo payment, leaves $245/mo cash flow. Total monthly income is $3,182/mo, and annual cash flow is $2,945/yr on $161,739 cash. Return on cash invested measures 21.73% in year one, and rental yield stands at 7.83% at a $487,900 entry. Equity gained on principal adds $3,148/yr while 5% annual appreciation compounds into $134,798 by year five. Five-year ROI records 112.39% and total cumulative return in cash reaches $181,777. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,182/mo property income versus a $2,388/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
$16 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38004, Atoka, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,488 (100%) |
| Owner Occupied HU | 3,809 (84.9%) |
| Renter Occupied HU | 548 (12.2%) |
| Vacant Housing Units | 131 ( 2.9%) |
| Median Home Value | $302,628 |
| Average Home Value | $323,020 |
Housing Distribution
Address Breakdown
Residential
4,300
Single Family
4,121
Multi-Family
179
Businesses
300
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices