1815 Johnson DrNacogdochesTX75964
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 Nacogdoches at 1815 Johnson Dr, Nacogdoches, TX, 75964 listed at $120,000 pairs $1,110/mo rent with a $587/mo payment to leave $257/mo cash flow. Total monthly income runs $1,110/mo, and annual cash flow reaches $3,084/yr on $39,780 cash to close. Return on cash invested measures 27.66% in year one, and rental yield registers 11.1% at a $120,000 basis. Equity gained on principal adds $774/yr, and annual property appreciation at 5% supports $33,154 by year five. Five-year ROI tracks 145.63% and total cumulative return in cash totals $57,931. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,110/mo property income relative to a $587/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1962
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75964, Nacogdoches, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,318 (100%) |
| Owner Occupied HU | 4,608 (55.4%) |
| Renter Occupied HU | 2,748 (33.0%) |
| Vacant Housing Units | 962 (11.6%) |
| Median Home Value | $164,655 |
| Average Home Value | $214,953 |
Housing Distribution
Address Breakdown
Residential
8,227
Single Family
7,787
Multi-Family
440
Businesses
467
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brittinee Handy • Grand Luxe Realty Co
Mls Name: LAR
Mls ID: #5107362