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 Duncanville at 117 Graystone Pl, Duncanville, TX, 75137 uses $56,355 cash to close to unlock $5,450/yr annual cash flow and $454/mo monthly cash flow. Total monthly income runs $1,663/mo, and a $832/mo payment keeps the spread at $454/mo. Purchase price stands at $170,000, and rental yield measures 11.74% with $1,663/mo rent. Return on cash invested shows 29.58% in year one, and 5% annual appreciation builds toward $46,968 over five years. Five-year ROI reaches 155.97% and total cumulative return in cash records $87,897. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,663/mo property income covering a $832/mo payment rather than investor’s personal income.
Townhouse
Built in 1981
2,352 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75137, Duncanville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,119 (100%) |
| Owner Occupied HU | 4,924 (69.2%) |
| Renter Occupied HU | 1,936 (27.2%) |
| Vacant Housing Units | 259 ( 3.6%) |
| Median Home Value | $324,010 |
| Average Home Value | $359,358 |
Residential
7,064
Single Family
6,418
Multi-Family
646
Businesses
420
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Dan Willems • RE/MAX DFW Associates
Mls Name: NTREIS
Mls ID: #21104354
