Blue Ridge Modern Farmhouse Plan, Johnson City, TN: Build On Your Lot, Johnson City, TN, 37604 | $211/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

3 Bed
3 Bath
1749 sft

Darwin Plan, Hudson Terrace, Bristol, TN, 37620

3 Bed
3 Bath
1749 sft

Darwin Plan, Hudson Terrace, 2gzl6s Bristol, TN, 37620

3 Bed
3 Bath
1749 sft

Darwin Plan, Hudson Terrace, Bristol, TN, 37620

3 Bed
3 Bath
2324 sft

296 Redstone Dr, Bluff City, TN, 37618

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 Blue Ridge Modern Farmhouse Plan, Johnson City, TN: Build On Your Lot, Johnson City, TN, 37604 with 5% annual appreciation on a $365,696 basis while $2,400/mo rent supports operations. Total monthly income totals $2,400/mo and a $1,790/mo payment preserves $211/mo for cash returns. Annual cash flow comes to $2,529/yr on $121,228 deployed, and return on cash invested reaches 22% in year one. Equity gained on principal adds $2,360/yr, and five-year appreciation sums $101,035 alongside rental yield of 7.88%. Five-year ROI measures 113.76% and total cumulative return in cash totals $137,914.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,400/mo property income versus a $1,790/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

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