Wyeth 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 Wyeth Plan, Crescent Ridge, Niota, TN, 37826 listed at $207,990 pairs $1,395/mo rent with a $1,018/mo payment to leave $150/mo cash flow. Total monthly income runs $1,395/mo, and annual cash flow reaches $1,799/yr on $68,949 cash to close. Return on cash invested measures 22.52% in year one, and rental yield registers 8.05% at a $207,990 basis. Equity gained on principal adds $1,342/yr, and annual property appreciation at 5% supports $57,464 by year five. Five-year ROI tracks 116.57% and total cumulative return in cash totals $80,372. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,395/mo property income relative to a $1,018/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
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
