4816 Johnston Dr, Rapid City, SD, 57703 | $277/mo Cash Flow

For Sale

Listed for sale 3 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1264 sft

121 E Fairmont Blvd, Rapid City, SD, 57701

2 Bed
1 Bath
968 sft

3728 Schamber St, Rapid City, SD, 57702

3 Bed
1 Bath
1152 sft

524 Mall Dr, Rapid City, SD, 57701

- Bed
1 Bath
1200 sft

2838 Willow Ave, Rapid City, SD, 57701

Nearby investment properties with comparable prices

2 Bed
2 Bath
888 sft

824 Farlow Ave, Rapid City, SD, 57701

3 Bed
1 Bath
960 sft

504 Falcon Dr, Box Elder, SD, 57719

3 Bed
1 Bath
1137 sft

13004 Pony Express Dr, Piedmont, SD, 57769

4 Bed
2 Bath
1743 sft

1014 Northeast Dr, Rapid City, SD, 57701

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Rapid City at 4816 Johnston Dr, Rapid City, SD, 57703 earns $277/mo cash flow from $2,248/mo rent with a $1,527/mo payment. Total monthly income totals $2,248/mo, and annual cash flow totals $3,318/yr on $103,395 capital. ROI tracks 23.12% on current figures, and rental yield reads 8.65% at a $311,900 purchase. Equity gained on principal adds $2,013/yr, and 5% annual appreciation supports $86,172 over five years. Five-year ROI reaches 120.24% and total cumulative return in cash sums $124,324. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,248/mo property income instead of your personal income.

Single Family

Built in 1989

6,969 sqft lot

$N/A/sqft

No HOA