Heartfield 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
Investment property for sale in Atoka at Heartfield Plan, Shepherd's Ridge, Atoka, TN, 38004 offers a 8.02% rental yield on a $426,500 purchase with $2,851/mo rent. Total monthly income registers $2,851/mo, and a $2,088/mo payment leaves $281/mo available for distribution. Annual cash flow reaches $3,377/yr on $141,385 to close, and return on cash invested stands at 22.3% in year one. Equity gained on principal adds $2,752/yr while 5% annual appreciation supports $117,834 over five years. Portfolio math shows five-year ROI at 115.45% and total cumulative return in cash at $163,232. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,851/mo property income against a $2,088/mo payment rather than investor’s personal income documents like 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