Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Grand Prairie at 1021 Pangburn St, Grand Prairie, TX, 75051 priced at $195,000 pairs $1,932/mo rent with $546/mo cash flow after a $954/mo payment. Total monthly income equals $1,932/mo, and annual cash flow comes to $6,549/yr on $64,643 invested. Return on cash invested is 30.04% in year one, and rental yield stands at 11.89% on a $195,000 basis. Equity gained on principal adds $1,258/yr, and 5% annual appreciation accumulates to $53,875 by year five. Five-year ROI measures 158.4% and total cumulative return in cash reaches $102,394. For financing, Ziffy Mortgage’s DSCR program evaluates $1,932/mo property income against a $954/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1961
8,407 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75051, Grand Prairie, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,179 (100%) |
| Owner Occupied HU | 6,325 (48.0%) |
| Renter Occupied HU | 6,047 (45.9%) |
| Vacant Housing Units | 807 ( 6.1%) |
| Median Home Value | $228,777 |
| Average Home Value | $275,430 |
Residential
13,320
Single Family
9,857
Multi-Family
3,463
Businesses
1,218
Date | Event | Price |
|---|---|---|
| 2024-10-01 | Price change | $195,000 |
| 2024-08-16 | Listed for sale | $210,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $16.85 | -18.08% | $175,944 | -2.19% |
| 2023-12-27 | $20.57 | N/A | $179,883 | 21.04% |
| 2022-12-27 | N/A | N/A | $148,619 | 26.06% |
Listed by: Carlos Velazquez • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20703188
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.
