The Lily Plan, Clover RidgeMaryvilleTN37801
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 Maryville at The Lily Plan, Clover Ridge, Maryville, TN, 37801 priced at $320,000 converts $2,560/mo rent into $585/mo cash flow after a $1,566/mo obligation. Total monthly income equals $2,560/mo, and annual cash flow totals $7,016/yr on $106,080 invested. Return on cash invested prints 26.52% in year one, and rental yield reads 9.6% against a $320,000 entry. Equity gained on principal adds $2,065/yr, while 5% annual appreciation compiles into $88,410 by year five. Five-year ROI reaches 138.29% and total cumulative return in cash sums $146,703. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,560/mo property income covering a $1,566/mo payment, not borrower’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
$60 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37801, Maryville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,245 (100%) |
| Owner Occupied HU | 8,725 (65.9%) |
| Renter Occupied HU | 3,801 (28.7%) |
| Vacant Housing Units | 719 ( 5.4%) |
| Median Home Value | $370,663 |
| Average Home Value | $438,397 |
Housing Distribution
Address Breakdown
Residential
13,699
Single Family
13,220
Multi-Family
479
Businesses
871
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices