Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
522 Waterstone Circle
120373, TN 37745
Asking Price
$1.03M
Asset Type
Land
Class
Class B
What's Special
522 Waterstone Circle, 120373, TN 37745
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
7.74%
DSCR
1.30
Strong
Cash-on-Cash
6.02%
Monthly Payment
$5,112.155
Annual Cash Flow
$18,654.138