2 Broadwood CirJohnson CityTN37604
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 2 Broadwood Cir, Johnson City, TN, 37604 uses $87,848 cash to close to unlock $4,497/yr annual cash flow and $375/mo monthly cash flow. Total monthly income runs $1,961/mo, and a $1,297/mo payment keeps the spread at $375/mo. Purchase price stands at $265,000, and rental yield measures 8.88% with $1,961/mo rent. Return on cash invested shows 25.03% in year one, and 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 130.03% and total cumulative return in cash records $114,231. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,961/mo property income covering a $1,297/mo payment rather than investor’s personal income.
Single Family
Built in 1977
9,893 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37604, Johnson City, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,825 (100%) |
| Owner Occupied HU | 9,345 (47.1%) |
| Renter Occupied HU | 8,864 (44.7%) |
| Vacant Housing Units | 1,616 ( 8.2%) |
| Median Home Value | $275,464 |
| Average Home Value | $313,478 |
Housing Distribution
Address Breakdown
Residential
18,525
Single Family
17,738
Multi-Family
787
Businesses
1,598
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Travis Bauguess • Foundation Realty Group
Mls Name: TVRMLS
Mls ID: #9987591