101 Autumn Sage TrlJohnson 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
Investment property for sale in Johnson City at 101 Autumn Sage Trl, Johnson City, TX, 78636 uses $137,442 cash to close to unlock $13,583/yr annual cash flow and $1,132/mo monthly cash flow. Total monthly income runs $4,080/mo, and a $2,029/mo payment keeps the spread at $1,132/mo. Purchase price stands at $414,606, and rental yield measures 11.81% with $4,080/mo rent. Return on cash invested shows 29.79% in year one, and 5% annual appreciation builds toward $114,548 over five years. Five-year ROI reaches 157.05% and total cumulative return in cash records $215,849. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,080/mo property income covering a $2,029/mo payment rather than investor’s personal income.
Single Family
Built in 2025
9,583 sqft lot
$N/A/sqft
No 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: Garrett Beem • NestHaven Properties
Mls Name: Unlock MLS
Mls ID: #3841245