502 Liveoak Dr, Johnson City, TX, 78636 | $120/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1244 sft

412 Pecan Creek Dr, Horseshoe Bay, TX, 78657

- Bed
- Bath
- sft

386 Appaloosa Run, Round Mountain, TX, 78663

1 Bed
2 Bath
1196 sft

318 rocky river, Blanco, TX, 78606

1 Bed
1 Bath
1024 sft

11 Main St, Blanco, TX, 78606

Nearby investment properties with comparable prices

3 Bed
3 Bath
1848 sft

402 Hi Stirrup UNIT E4, Horseshoe Bay, TX, 78657

2 Bed
1 Bath
1350 sft

1208 Buzzard High St, Wimberley, TX, 78676

Littleton Plan, Thunder Rock : Watermill Collection

4 Bed
3 Bath
1968 sft

Littleton Plan, Thunder Rock : Watermill Collection, Marble Falls, TX, 78654

4 Bed
3 Bath
1968 sft

244 Rock Springs Dr, Marble Falls, TX, 78654

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

Rental property for sale in Johnson City at 502 Liveoak Dr, Johnson City, TX, 78636 priced at $334,500 converts $2,498/mo rent into $120/mo cash flow after a $1,637/mo obligation. Total monthly income equals $2,498/mo, and annual cash flow totals $1,434/yr on $110,887 invested. Return on cash invested prints 21.2% in year one, and rental yield reads 8.96% against a $334,500 entry. Equity gained on principal adds $2,158/yr, while 5% annual appreciation compiles into $92,416 by year five. Five-year ROI reaches 111.01% and total cumulative return in cash sums $123,091. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,498/mo property income covering a $1,637/mo payment, not borrower’s personal income.

Single Family

Built in 1983

7,405 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 78636, Johnson City, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,146 (100%)
Owner Occupied HU	1,253 (58.4%)
Renter Occupied HU	418 (19.5%)
Vacant Housing Units	475 (22.1%)
Median Home Value	$501,150
Average Home Value	$651,030