10600 Grabbs LnTerrellTX75161
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 Terrell at 10600 Grabbs Ln, Terrell, TX, 75161 priced at $425,000 pairs $4,811/mo rent with $1,789/mo cash flow after a $2,080/mo payment. Total monthly income equals $4,811/mo, and annual cash flow comes to $21,467/yr on $140,888 invested. Return on cash invested is 35.15% in year one, and rental yield stands at 13.58% on a $425,000 basis. Equity gained on principal adds $2,742/yr, and 5% annual appreciation accumulates to $117,420 by year five. Five-year ROI measures 185.75% and total cumulative return in cash reaches $261,701. For financing, Ziffy Mortgage’s DSCR program evaluates $4,811/mo property income against a $2,080/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2000
2.55 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brian Weast • Keller Williams Rockwall
Mls Name: NTREIS
Mls ID: #20624637
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.