115 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
Rental property for sale in Johnson City at 115 Autumn Sage Trl, Johnson City, TX, 78636 generates $2,426/mo in rent, after a $1,733/mo payment. Total monthly income is $2,426/mo. Return on cash invested sits at 18.97% in year one, and rental yield is 8.22% on a $354,139 entry. Equity gained on principal adds $2,285/yr, while 5% annual appreciation builds toward $97,842 over five years. Five-year ROI reaches 99% and total cumulative return in cash sums $116,225. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,426/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
7,840 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: #9607815