Laurel II Plan, Tennessee NationalLoudonTN37774
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 Loudon at Laurel II Plan, Tennessee National, Loudon, TN, 37774 uses $162,733 cash to close to unlock $3,613/yr annual cash flow and $301/mo monthly cash flow. Total monthly income runs $3,390/mo, and a $2,403/mo payment keeps the spread at $301/mo. Purchase price stands at $490,900, and rental yield measures 8.29% with $3,390/mo rent. Return on cash invested shows 22.13% in year one, and 5% annual appreciation builds toward $135,627 over five years. Five-year ROI reaches 114.91% and total cumulative return in cash records $186,991. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,390/mo property income covering a $2,403/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$150 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37774, Loudon, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,757 (100%) |
| Owner Occupied HU | 8,181 (76.1%) |
| Renter Occupied HU | 1,618 (15.0%) |
| Vacant Housing Units | 958 ( 8.9%) |
| Median Home Value | $402,974 |
| Average Home Value | $516,673 |
Housing Distribution
Address Breakdown
Residential
11,276
Single Family
11,251
Multi-Family
25
Businesses
577
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices