1202 Thomas LnGrahamTX76450
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
Investment property for sale in Graham at 1202 Thomas Ln, Graham, TX, 76450 offers a 9.21% rental yield on a $374,900 purchase with $2,876/mo rent. Total monthly income registers $2,876/mo, and a $1,835/mo payment leaves $210/mo available for distribution. Annual cash flow reaches $2,520/yr on $124,279 to close, and return on cash invested stands at 21.94% in year one. Equity gained on principal adds $2,419/yr while 5% annual appreciation supports $103,578 over five years. Portfolio math shows five-year ROI at 114.92% and total cumulative return in cash at $142,819. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,876/mo property income against a $1,835/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2014
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76450, Graham, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,580 (100%) |
| Owner Occupied HU | 4,090 (62.2%) |
| Renter Occupied HU | 1,370 (20.8%) |
| Vacant Housing Units | 1,120 (17.0%) |
| Median Home Value | $221,140 |
| Average Home Value | $267,604 |
Housing Distribution
Address Breakdown
Residential
5,646
Single Family
5,501
Multi-Family
145
Businesses
918
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices