2624 Grail Maiden CtLewisvilleTX75056
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 Lewisville at 2624 Grail Maiden Ct, Lewisville, TX, 75056 priced at $819,500 converts $4,668/mo rent into after a $4,011/mo obligation. Total monthly income equals $4,668/mo. Return on cash invested prints 12.48% in year one, and rental yield reads 6.84% against a $819,500 entry. Equity gained on principal adds $5,288/yr, while 5% annual appreciation compiles into $226,413 by year five. Five-year ROI reaches 65.08% and total cumulative return in cash sums $175,462. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,668/mo property income covering a $4,011/mo payment, not borrower’s personal income.
Townhouse
Built in 2006
4,835 sqft lot
$N/A/sqft
$543 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75056, The Colony, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,083 (100%) |
| Owner Occupied HU | 16,441 (51.2%) |
| Renter Occupied HU | 13,404 (41.8%) |
| Vacant Housing Units | 2,238 ( 7.0%) |
| Median Home Value | $488,651 |
| Average Home Value | $527,353 |
Housing Distribution
Address Breakdown
Residential
31,154
Single Family
17,896
Multi-Family
13,258
Businesses
1,394
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Daniel Lee • Stellar Real Estate, LLC
Mls Name: NTREIS
Mls ID: #20836910
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.