2517 Larkspur DrJohnson 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 2517 Larkspur Dr, Johnson City, TN, 37604 offers a 10.46% rental yield on a $299,987 purchase with $2,615/mo rent. Total monthly income registers $2,615/mo, and a $1,468/mo payment leaves $820/mo available for distribution. Annual cash flow reaches $9,834/yr on $99,446 to close, and return on cash invested stands at 29.8% in year one. Equity gained on principal adds $1,936/yr while 5% annual appreciation supports $82,881 over five years. Portfolio math shows five-year ROI at 155.62% and total cumulative return in cash at $154,760. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,615/mo property income against a $1,468/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1954
0.48 Acres 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: Jeff Kinsler • Greater Impact Realty Lakeway
Mls Name: TVRMLS
Mls ID: #9988176
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some or all of the listings displayed may not belong to the firm whose website is being visited Listing information is deemed reliable, but not guaranteed.