Sullivan Plan, Clearwater SpringsJohnson CityTN37601
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 Sullivan Plan, Clearwater Springs, Johnson City, TN, 37601 listed at $251,990 pairs $2,332/mo rent with a $1,233/mo payment to leave $824/mo cash flow. Total monthly income runs $2,332/mo, and annual cash flow reaches $9,887/yr on $83,535 cash to close. Return on cash invested measures 31.74% in year one, and rental yield registers 11.11% at a $251,990 basis. Equity gained on principal adds $1,626/yr, and annual property appreciation at 5% supports $69,620 by year five. Five-year ROI tracks 166.05% and total cumulative return in cash totals $138,707. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,332/mo property income relative to a $1,233/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: 37601, Johnson City, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,636 (100%) |
| Owner Occupied HU | 9,560 (51.3%) |
| Renter Occupied HU | 7,226 (38.8%) |
| Vacant Housing Units | 1,850 ( 9.9%) |
| Median Home Value | $241,667 |
| Average Home Value | $283,480 |
Housing Distribution
Address Breakdown
Residential
17,656
Single Family
16,775
Multi-Family
881
Businesses
1,516
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