1 Legacy Hills DrJohnson CityTX78636
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 Johnson City at 1 Legacy Hills Dr, Johnson City, TX, 78636 priced at $240,000 converts $1,724/mo rent into after a $1,175/mo obligation. Total monthly income equals $1,724/mo. Return on cash invested prints 19.41% in year one, and rental yield reads 8.62% against a $240,000 entry. Equity gained on principal adds $1,549/yr, while 5% annual appreciation compiles into $66,308 by year five. Five-year ROI reaches 101.63% and total cumulative return in cash sums $80,858. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,724/mo property income covering a $1,175/mo payment, not borrower’s personal income.
Single Family
Built in N/A
5 Acres lot
$N/A/sqft
$600 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78636, Johnson City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,146 (100%) |
| Owner Occupied HU | 1,253 (58.4%) |
| Renter Occupied HU | 418 (19.5%) |
| Vacant Housing Units | 475 (22.1%) |
| Median Home Value | $501,150 |
| Average Home Value | $651,030 |
Housing Distribution
Address Breakdown
Residential
1,453
Single Family
1,453
Multi-Family
0
Businesses
249
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jenna Moore • Topper Real Estate
Mls Name: CHCBOR
Mls Provider:
Mls ID: #94230
Disclaimer: Copyright Central Hill Country Board of REALTORS. All rights reserved. Information is deemed reliable but not guaranteed.