The Emory Plan, The Trails at FreewillClevelandTN37323
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 Cleveland at The Emory Plan, The Trails at Freewill, Cleveland, TN, 37323 priced at $436,900 converts $2,789/mo rent into $109/mo cash flow after a $2,138/mo obligation. Total monthly income equals $2,789/mo, and annual cash flow totals $1,309/yr on $144,832 invested. Return on cash invested prints 20.81% in year one, and rental yield reads 7.66% against a $436,900 entry. Equity gained on principal adds $2,819/yr, while 5% annual appreciation compiles into $120,707 by year five. Five-year ROI reaches 107.64% and total cumulative return in cash sums $155,901. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,789/mo property income covering a $2,138/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$65 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37323, Cleveland, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,311 (100%) |
| Owner Occupied HU | 10,088 (75.8%) |
| Renter Occupied HU | 2,434 (18.3%) |
| Vacant Housing Units | 789 ( 5.9%) |
| Median Home Value | $271,581 |
| Average Home Value | $302,382 |
Housing Distribution
Address Breakdown
Residential
12,682
Single Family
12,563
Multi-Family
119
Businesses
318
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
