








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Investment property for sale in Itasca at 103 Grayson Dr, Itasca, TX, 76055 with 5% annual appreciation on a $245,000 basis while $1,882/mo rent supports operations. Total monthly income totals $1,882/mo and a $1,199/mo payment preserves $140/mo for cash returns. Annual cash flow comes to $1,679/yr on $81,218 deployed, and return on cash invested reaches 21.98% in year one. Equity gained on principal adds $1,581/yr, and five-year appreciation sums $67,689 alongside rental yield of 9.22%. Five-year ROI measures 115.14% and total cumulative return in cash totals $93,516.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,882/mo property income versus a $1,199/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2009
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76055, Itasca, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,230 (100%) |
| Owner Occupied HU | 809 (65.8%) |
| Renter Occupied HU | 250 (20.3%) |
| Vacant Housing Units | 171 (13.9%) |
| Median Home Value | $197,877 |
| Average Home Value | $264,509 |
Residential
1,166
Single Family
1,166
Multi-Family
0
Businesses
67
Date | Event | Price |
|---|---|---|
| 2025-01-16 | Listed for sale | $245,000 |
| 2019-06-07 | Sold | N/A |
| 2019-05-09 | Pending sale | $140,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | N/A | N/A | $187,727 | 10.00% |
| 2023-02-11 | $790.22 | 0.02% | $170,661 | 10.00% |
| 2022-02-11 | $790.08 | 5.73% | $155,146 | 15.30% |



Listed by: Gina Ulrich • Fathom Realty
Mls Name: NTREIS
Mls ID: #20813210
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.