Sullivan Plan, Crescent RidgeNiotaTN37826
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 Niota at Sullivan Plan, Crescent Ridge, Niota, TN, 37826 offers a 9.5% rental yield on a $250,990 purchase with $1,986/mo rent. Total monthly income registers $1,986/mo, and a $1,228/mo payment leaves $484/mo available for distribution. Annual cash flow reaches $5,808/yr on $83,203 to close, and return on cash invested stands at 26.89% in year one. Equity gained on principal adds $1,620/yr while 5% annual appreciation supports $69,344 over five years. Portfolio math shows five-year ROI at 140% and total cumulative return in cash at $116,481. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,986/mo property income against a $1,228/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37826, Niota, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,215 (100%) |
| Owner Occupied HU | 1,629 (73.5%) |
| Renter Occupied HU | 389 (17.6%) |
| Vacant Housing Units | 197 ( 8.9%) |
| Median Home Value | $276,359 |
| Average Home Value | $319,911 |
Housing Distribution
Address Breakdown
Residential
1,942
Single Family
1,942
Multi-Family
0
Businesses
63
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
