2912 Grayson DrDallasTX75224
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 Dallas at 2912 Grayson Dr, Dallas, TX, 75224 priced at $359,000 pairs $2,856/mo rent with $303/mo cash flow after a $1,757/mo payment. Total monthly income equals $2,856/mo, and annual cash flow comes to $3,639/yr on $119,009 invested. Return on cash invested is 22.97% in year one, and rental yield stands at 9.55% on a $359,000 basis. Equity gained on principal adds $2,317/yr, and 5% annual appreciation accumulates to $99,185 by year five. Five-year ROI measures 120.46% and total cumulative return in cash reaches $143,359. For financing, Ziffy Mortgage’s DSCR program evaluates $2,856/mo property income against a $1,757/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1951
7,187 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75224, Dallas, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,176 (100%) |
| Owner Occupied HU | 5,318 (47.6%) |
| Renter Occupied HU | 4,940 (44.2%) |
| Vacant Housing Units | 918 ( 8.2%) |
| Median Home Value | $297,919 |
| Average Home Value | $334,135 |
Housing Distribution
Address Breakdown
Residential
11,196
Single Family
7,662
Multi-Family
3,534
Businesses
604
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Destiny Jimenez Arias • Keller Williams Urban Dallas
Mls Name: NTREIS
Mls ID: #20906320
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.