118 Graystone PlDuncanvilleTX75137
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 Duncanville at 118 Graystone Pl, Duncanville, TX, 75137 offers $1,485/mo rent that, after a $905/mo payment, leaves $170/mo cash flow. Total monthly income is $1,485/mo, and annual cash flow is $2,042/yr on $61,294 cash. Return on cash invested measures 23.24% in year one, and rental yield stands at 9.64% at a $184,900 entry. Equity gained on principal adds $1,193/yr while 5% annual appreciation compounds into $51,084 by year five. Five-year ROI records 121.98% and total cumulative return in cash reaches $74,767. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,485/mo property income versus a $905/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1982
2,831 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75137, Duncanville, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
7,064
Single Family
6,418
Multi-Family
646
Businesses
420
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: John Prell • Creekview Realty
Mls Name: NTREIS
Mls ID: #21064526