504 N Ave NJohnson CityTX78636
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 Johnson City at 504 N Ave N, Johnson City, TX, 78636 offers $4,080/mo rent that, after a $3,209/mo payment. Total monthly income is $4,080/mo. Return on cash invested measures 16.82% in year one, and rental yield stands at 7.47% at a $655,700 entry. Equity gained on principal adds $4,231/yr while 5% annual appreciation compounds into $181,158 by year five. Five-year ROI records 87.47% and total cumulative return in cash reaches $188,703. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,080/mo property income versus a $3,209/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1996
2 Acres 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 |
Housing Distribution
Address Breakdown
Residential
1,453
Single Family
1,453
Multi-Family
0
Businesses
249
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Carlette Lewis • Town Creek Properties
Mls Name: Unlock MLS
Mls ID: #4001804