Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
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 112 Grayson Dr, Itasca, TX, 76055 earns $202/mo cash flow from $1,908/mo rent with a $1,174/mo payment. Total monthly income totals $1,908/mo, and annual cash flow totals $2,427/yr on $79,527 capital. ROI tracks 22.96% on current figures, and rental yield reads 9.54% at a $239,900 purchase. Equity gained on principal adds $1,548/yr, and 5% annual appreciation supports $66,280 over five years. Five-year ROI reaches 120.45% and total cumulative return in cash sums $95,791. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,908/mo property income instead of your personal income.
Single Family
Built in 2007
0.25 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 |
|---|---|---|
| 2025-10-14 | Contingent | $239,900 |
| 2025-09-23 | Listed for sale | $239,900 |
| 2014-09-23 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-26 | N/A | N/A | $193,270 | 0.12% |
| 2024-10-26 | $1041.75 | 12.14% | $193,030 | 18.32% |
| 2023-10-26 | $928.99 | -0.50% | $163,140 | 5.65% |
Listed by: Jamie Siddons • Julie Siddons REALTORS, LLC
Mls Name: NTREIS
Mls ID: #21063285
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.
