Heyward Plan, The ReserveCookevilleTN38506
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 Cookeville at Heyward Plan, The Reserve, Cookeville, TN, 38506 priced at $334,900 converts $2,538/mo rent into $533/mo cash flow after a $1,639/mo obligation. Total monthly income equals $2,538/mo, and annual cash flow totals $6,401/yr on $111,019 invested. Return on cash invested prints 25.67% in year one, and rental yield reads 9.09% against a $334,900 entry. Equity gained on principal adds $2,161/yr, while 5% annual appreciation compiles into $92,527 by year five. Five-year ROI reaches 133.51% and total cumulative return in cash sums $148,225. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,538/mo property income covering a $1,639/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38506, Cookeville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,732 (100%) |
| Owner Occupied HU | 9,566 (69.7%) |
| Renter Occupied HU | 3,241 (23.6%) |
| Vacant Housing Units | 925 ( 6.7%) |
| Median Home Value | $318,155 |
| Average Home Value | $357,210 |
Housing Distribution
Address Breakdown
Residential
13,205
Single Family
12,960
Multi-Family
245
Businesses
699
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Banner Built Homes
Mls Name: Banner Built Homes
Mls ID: #N/A