116 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 116 Autumn Sage Trl, Johnson City, TX, 78636 priced at $364,824 pairs $2,605/mo rent with $10/mo cash flow after a $1,786/mo payment. Total monthly income equals $2,605/mo, and annual cash flow comes to $124/yr on $120,939 invested. Return on cash invested is 20.01% in year one, and rental yield stands at 8.57% on a $364,824 basis. Equity gained on principal adds $2,354/yr, and 5% annual appreciation accumulates to $100,794 by year five. Five-year ROI measures 104.62% and total cumulative return in cash reaches $126,528. For financing, Ziffy Mortgage’s DSCR program evaluates $2,605/mo property income against a $1,786/mo payment instead of your W2s, 1099s, or Tax returns.
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: #2794549