512 Nelson RdJohnson CityNY13790
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 512 Nelson Rd, Johnson City, NY, 13790 earns $145/mo cash flow from $1,313/mo rent with a $856/mo payment. Total monthly income totals $1,313/mo, and annual cash flow totals $1,741/yr on $57,979 capital. ROI tracks 22.91% on current figures, and rental yield reads 9.01% at a $174,900 purchase. Equity gained on principal adds $1,129/yr, and 5% annual appreciation supports $48,322 over five years. Five-year ROI reaches 119.69% and total cumulative return in cash sums $69,396. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,313/mo property income instead of your personal income.
Single Family
Built in 1958
0.55 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13790, Johnson City, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,406 (100%) |
| Owner Occupied HU | 4,215 (44.8%) |
| Renter Occupied HU | 3,857 (41.0%) |
| Vacant Housing Units | 1,334 (14.2%) |
| Median Home Value | $129,675 |
| Average Home Value | $196,243 |
Housing Distribution
Address Breakdown
Residential
8,061
Single Family
7,107
Multi-Family
954
Businesses
662
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jeana Hoyt • HOWARD HANNA
Mls Name: GBMLS
Mls ID: #332729