The Thistle Plan, Luna RidgeLenoir CityTN37771
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 Lenoir City at The Thistle Plan, Luna Ridge, Lenoir City, TN, 37771 priced at $385,000 converts $2,863/mo rent into $559/mo cash flow after a $1,884/mo obligation. Total monthly income equals $2,863/mo, and annual cash flow totals $6,705/yr on $127,628 invested. Return on cash invested prints 25.16% in year one, and rental yield reads 8.92% against a $385,000 entry. Equity gained on principal adds $2,484/yr, while 5% annual appreciation compiles into $106,368 by year five. Five-year ROI reaches 130.74% and total cumulative return in cash sums $166,858. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,863/mo property income covering a $1,884/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37771, Lenoir City, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,195 (100%) |
| Owner Occupied HU | 5,374 (65.6%) |
| Renter Occupied HU | 2,228 (27.2%) |
| Vacant Housing Units | 593 ( 7.2%) |
| Median Home Value | $265,872 |
| Average Home Value | $302,637 |
Housing Distribution
Address Breakdown
Residential
7,833
Single Family
7,419
Multi-Family
414
Businesses
733
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Turner Homes
Mls Name: Turner Homes
Mls ID: #N/A