Richland 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
Rental property for sale in Johnson City at Richland Plan, Beechwood Meadows, Johnson City, TN, 37604 priced at $414,990 pairs $3,799/mo rent with $1,315/mo cash flow after a $2,031/mo payment. Total monthly income equals $3,799/mo, and annual cash flow comes to $15,780/yr on $137,569 invested. Return on cash invested is 31.38% in year one, and rental yield stands at 10.99% on a $414,990 basis. Equity gained on principal adds $2,678/yr, and 5% annual appreciation accumulates to $114,654 by year five. Five-year ROI measures 164.07% and total cumulative return in cash reaches $225,714. For financing, Ziffy Mortgage’s DSCR program evaluates $3,799/mo property income against a $2,031/mo payment instead of your W2s, 1099s, or 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