The Willow Plan, The Haven at Hardin ValleyKnoxvilleTN37932
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 Knoxville at The Willow Plan, The Haven at Hardin Valley, Knoxville, TN, 37932 priced at $535,000 pairs $3,751/mo rent with $510/mo cash flow after a $2,619/mo payment. Total monthly income equals $3,751/mo, and annual cash flow comes to $6,120/yr on $176,015 invested. Return on cash invested is 23.54% in year one, and rental yield stands at 8.41% on a $535,000 basis. Equity gained on principal adds $3,452/yr, and 5% annual appreciation accumulates to $147,811 by year five. Five-year ROI measures 122.08% and total cumulative return in cash reaches $214,876. For financing, Ziffy Mortgage’s DSCR program evaluates $3,751/mo property income against a $2,619/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$38 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37932, Knoxville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,530 (100%) |
| Owner Occupied HU | 7,217 (62.6%) |
| Renter Occupied HU | 3,418 (29.6%) |
| Vacant Housing Units | 895 ( 7.8%) |
| Median Home Value | $462,779 |
| Average Home Value | $535,608 |
Housing Distribution
Address Breakdown
Residential
10,439
Single Family
8,816
Multi-Family
1,623
Businesses
766
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices