Hayworth Plan, Shaws CreekPipertonTN38066
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 Piperton at Hayworth Plan, Shaws Creek, Piperton, TN, 38066 uses $230,267 cash to close to unlock $10,547/yr annual cash flow and $879/mo monthly cash flow. Total monthly income runs $5,069/mo, and a $3,426/mo payment keeps the spread at $879/mo. Purchase price stands at $699,900, and rental yield measures 8.69% with $5,069/mo rent. Return on cash invested shows 24.64% in year one, and 5% annual appreciation builds toward $193,369 over five years. Five-year ROI reaches 127.91% and total cumulative return in cash records $294,524. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,069/mo property income covering a $3,426/mo payment rather than investor’s personal income.
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