821 Regency DrJohnson CityTN37604
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 821 Regency Dr, Johnson City, TN, 37604 priced at $599,999 converts $4,067/mo rent into $475/mo cash flow after a $2,937/mo obligation. Total monthly income equals $4,067/mo, and annual cash flow totals $5,700/yr on $197,400 invested. Return on cash invested prints 22.95% in year one, and rental yield reads 8.13% against a $599,999 entry. Equity gained on principal adds $3,872/yr, while 5% annual appreciation compiles into $165,769 by year five. Five-year ROI reaches 118.83% and total cumulative return in cash sums $234,563. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,067/mo property income covering a $2,937/mo payment, not borrower’s personal income.
Single Family
Built in 1995
0.47 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37604, Johnson City, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,825 (100%) |
| Owner Occupied HU | 9,345 (47.1%) |
| Renter Occupied HU | 8,864 (44.7%) |
| Vacant Housing Units | 1,616 ( 8.2%) |
| Median Home Value | $275,464 |
| Average Home Value | $313,478 |
Housing Distribution
Address Breakdown
Residential
18,525
Single Family
17,738
Multi-Family
787
Businesses
1,598
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Gordon Lewis • Foundation Realty Group
Mls Name: TVRMLS
Mls ID: #9980263