1361 Willow Beach Rd UNIT A5GrafordTX76449
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 Graford at 1361 Willow Beach Rd UNIT A5, Graford, TX, 76449 generates $1,614/mo in rent, after a $1,539/mo payment. Total monthly income is $1,614/mo. Return on cash invested sits at 12.75% in year one, and rental yield is 6.16% on a $314,500 entry. Equity gained on principal adds $2,029/yr, while 5% annual appreciation builds toward $86,891 over five years. Five-year ROI reaches 65.63% and total cumulative return in cash sums $68,428. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,614/mo property income rather than buyer’s personal income.
Condo
Built in 1977
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76449, Graford, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,703 (100%) |
| Owner Occupied HU | 937 (34.7%) |
| Renter Occupied HU | 213 ( 7.9%) |
| Vacant Housing Units | 1,553 (57.5%) |
| Median Home Value | $315,734 |
| Average Home Value | $427,124 |
Housing Distribution
Address Breakdown
Residential
1,839
Single Family
1,836
Multi-Family
3
Businesses
138
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices