501 E JohnsonBurnetTX78611
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 Burnet at 501 E Johnson, Burnet, TX, 78611 priced at $269,000 converts $1,920/mo rent into $7/mo cash flow after a $1,317/mo obligation. Total monthly income equals $1,920/mo, and annual cash flow totals $81/yr on $89,174 invested. Return on cash invested prints 20% in year one, and rental yield reads 8.57% against a $269,000 entry. Equity gained on principal adds $1,736/yr, while 5% annual appreciation compiles into $74,320 by year five. Five-year ROI reaches 104.55% and total cumulative return in cash sums $93,227. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,920/mo property income covering a $1,317/mo payment, not borrower’s personal income.
Single Family
Built in 1950
0.49 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78611, Burnet, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,970 (100%) |
| Owner Occupied HU | 5,024 (63.0%) |
| Renter Occupied HU | 1,421 (17.8%) |
| Vacant Housing Units | 1,525 (19.1%) |
| Median Home Value | $359,337 |
| Average Home Value | $468,828 |
Housing Distribution
Address Breakdown
Residential
6,767
Single Family
6,650
Multi-Family
117
Businesses
692
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices