Hanover Plan, Creek BridgeMaryvilleTN37804
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, Hanover Plan, Creek Bridge, Maryville, TN, 37804 in Maryville deserves attention. This $389,990 property earns $3,570/mo in rent, a 10.98% gross yield, and nets $1,235/mo after the $1,754/mo payment. DSCR 2.04 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $107,747 compounds alongside $3,592/yr in yearly equity build, for a total cumulative return of $227,051.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 5.2% |
| Monthly Cash Flow | $1,235 | $420 |
City averages based on Maryville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,570 |
| Total Monthly Debt Service | $2,179 |
| DSCR Ratio | 1.64x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37804, Maryville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,258 (100%) |
| Owner Occupied HU | 8,129 (72.2%) |
| Renter Occupied HU | 2,493 (22.1%) |
| Vacant Housing Units | 636 ( 5.6%) |
| Median Home Value | $316,571 |
| Average Home Value | $346,814 |
Housing Distribution
Address Breakdown
Residential
10,964
Single Family
10,831
Multi-Family
133
Businesses
717
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
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37804, Maryville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,258 (100%) |
| Owner Occupied HU | 8,129 (72.2%) |
| Renter Occupied HU | 2,493 (22.1%) |
| Vacant Housing Units | 636 ( 5.6%) |
| Median Home Value | $316,571 |
| Average Home Value | $346,814 |
Housing Distribution
Address Breakdown
Residential
10,964
Single Family
10,831
Multi-Family
133
Businesses
717
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
