Elston Plan, Beechwood MeadowsJohnson 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
Investment property for sale in Johnson City at Elston Plan, Beechwood Meadows, Johnson City, TN, 37604 at $360,990 posts ROI 29.15% with $922/mo cash flow from $3,083/mo rent. Total monthly income equals $3,083/mo, and annual cash flow records $11,063/yr on $119,668 to close. Return on cash invested measures 29.15% and rental yield reads 10.25% at the current $360,990. Equity gained on principal adds $2,329/yr, and 5% annual appreciation supports $99,735 by year five. Five-year ROI prints 152.15% and total cumulative return in cash totals $182,072.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,083/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2026
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 |
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: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A