Johnson Plan, Carlton LandingRockvaleTN37153
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 Rockvale at Johnson Plan, Carlton Landing, Rockvale, TN, 37153 offers $4,030/mo rent that, after a $2,472/mo payment, leaves $1,007/mo cash flow. Total monthly income is $4,030/mo, and annual cash flow is $12,081/yr on $166,142 cash. Return on cash invested measures 27.33% in year one, and rental yield stands at 9.58% at a $504,990 entry. Equity gained on principal adds $3,259/yr while 5% annual appreciation compounds into $139,519 by year five. Five-year ROI records 142.35% and total cumulative return in cash reaches $236,498. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,030/mo property income versus a $2,472/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
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37153, Rockvale, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,549 (100%) |
| Owner Occupied HU | 2,090 (82.0%) |
| Renter Occupied HU | 375 (14.7%) |
| Vacant Housing Units | 84 ( 3.3%) |
| Median Home Value | $472,920 |
| Average Home Value | $555,800 |
Housing Distribution
Address Breakdown
Residential
2,296
Single Family
2,296
Multi-Family
0
Businesses
115
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
