825 Grant StJohnson 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
Rental property for sale in Johnson City at 825 Grant St, Johnson City, NY, 13790 priced at $168,900 pairs $1,320/mo rent with $192/mo cash flow after a $827/mo payment. Total monthly income equals $1,320/mo, and annual cash flow comes to $2,302/yr on $55,990 invested. Return on cash invested is 24.02% in year one, and rental yield stands at 9.38% on a $168,900 basis. Equity gained on principal adds $1,090/yr, and 5% annual appreciation accumulates to $46,664 by year five. Five-year ROI measures 125.55% and total cumulative return in cash reaches $70,296. For financing, Ziffy Mortgage’s DSCR program evaluates $1,320/mo property income against a $827/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1950
9,180 sqft 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: Diana L Nogaret • HOWARD HANNA
Mls Name: GBMLS
Mls Provider:
Mls ID: #329787
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.