Ashley A Plan, Johnson City, TN: Build On Your Lot, Johnson City, TN, 37604 | $778/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1992 sft

488 Middays Rst, Jonesborough, TN, 37659

Motivated Seller+ 1 more

3 Bed
2 Bath
1836 sft

1872 S South Hwy #81, Jonesborough, TN, 37659

3 Bed
2 Bath
1772 sft

3257 Avoca Rd, Bristol, TN, 37620

3 Bed
2 Bath
1620 sft

3253 Avoca Rd, Bristol, TN, 37620

Nearby investment properties with comparable prices

Pearson Townhome Plan, Hudson Terrace Townhomes

3 Bed
3 Bath
1418 sft

Pearson Townhome Plan, Hudson Terrace Townhomes, Bluff City, TN, 37618

- Bed
- Bath
- sft

533 Island Rd, Bristol, VA, 24201

3 Bed
1 Bath
897 sft

2395 Fodderstack Mountain Loop, Greeneville, TN, 37745

3 Bed
3 Bath
2193 sft

2016 Arlington Dr, Kingsport, TN, 37663

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

Investment property for sale in Johnson City at Ashley A Plan, Johnson City, TN: Build On Your Lot, Johnson City, TN, 37604 listed at $270,869 pairs $2,400/mo rent with a $1,326/mo payment to leave $778/mo cash flow. Total monthly income runs $2,400/mo, and annual cash flow reaches $9,340/yr on $89,793 cash to close. Return on cash invested measures 30.31% in year one, and rental yield registers 10.63% at a $270,869 basis. Equity gained on principal adds $1,748/yr, and annual property appreciation at 5% supports $74,836 by year five. Five-year ROI tracks 158.39% and total cumulative return in cash totals $142,222. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,400/mo property income relative to a $1,326/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A 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