111 Sweet Clover WayJohnson 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 111 Sweet Clover Way, Johnson City, TX, 78636 offers a 8.62% rental yield on a $389,811 purchase with $2,800/mo rent. Total monthly income registers $2,800/mo, and a $1,908/mo payment leaves $28/mo available for distribution. Annual cash flow reaches $335/yr on $129,222 to close, and return on cash invested stands at 20.17% in year one. Equity gained on principal adds $2,515/yr while 5% annual appreciation supports $107,698 over five years. Portfolio math shows five-year ROI at 105.43% and total cumulative return in cash at $136,233. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,800/mo property income against a $1,908/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
8,276 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: #7036631