1306 Fairway DrGrahamTX76450
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 1306 Fairway Dr, Graham, TX, 76450 listed at $260,000 pairs $2,002/mo rent with a $1,273/mo payment to leave $120/mo cash flow. Total monthly income runs $2,002/mo, and annual cash flow reaches $1,434/yr on $86,190 cash to close. Return on cash invested measures 21.57% in year one, and rental yield registers 9.24% at a $260,000 basis. Equity gained on principal adds $1,678/yr, and annual property appreciation at 5% supports $71,833 by year five. Five-year ROI tracks 113.17% and total cumulative return in cash totals $97,541. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,002/mo property income relative to a $1,273/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1980
8,276 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
Listed by: Amie Pratt • Weatherbee Real Estate
Mls Name: NTREIS
Mls ID: #20918731
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.