477 Sullivan RdGrahamTX76450
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 Graham at 477 Sullivan Rd, Graham, TX, 76450 offers $875/mo rent that, after a $563/mo payment, leaves $57/mo cash flow. Total monthly income is $875/mo, and annual cash flow is $685/yr on $38,123 cash. Return on cash invested measures 21.71% in year one, and rental yield stands at 9.13% at a $115,000 entry. Equity gained on principal adds $742/yr while 5% annual appreciation compounds into $31,772 by year five. Five-year ROI records 113.82% and total cumulative return in cash reaches $43,389. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $875/mo property income versus a $563/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Manufactured
Built in 2007
0.90 Acres 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