1305 Tillery CtGrapevineTX76051
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 Grapevine at 1305 Tillery Ct, Grapevine, TX, 76051 uses $217,107 cash to close to unlock $21,391/yr annual cash flow and $1,783/mo monthly cash flow. Total monthly income runs $6,667/mo, and a $3,230/mo payment keeps the spread at $1,783/mo. Purchase price stands at $659,900, and rental yield measures 12.12% with $6,667/mo rent. Return on cash invested shows 29.91% in year one, and 5% annual appreciation builds toward $182,318 over five years. Five-year ROI reaches 158.06% and total cumulative return in cash records $343,166. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,667/mo property income covering a $3,230/mo payment rather than investor’s personal income.
Single Family
Built in 2023
4,007 sqft lot
$N/A/sqft
$2,300 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76051, Grapevine, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,607 (100%) |
| Owner Occupied HU | 11,323 (48.0%) |
| Renter Occupied HU | 11,128 (47.1%) |
| Vacant Housing Units | 1,156 ( 4.9%) |
| Median Home Value | $478,822 |
| Average Home Value | $525,786 |
Housing Distribution
Address Breakdown
Residential
23,210
Single Family
13,855
Multi-Family
9,355
Businesses
2,026
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sierra Maykus • Chandler Ferguson Real Estate
Mls Name: NTREIS
Mls ID: #20632360
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.