1123 Baja DrGrand PrairieTX75052
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
Investment property for sale in Grand Prairie at 1123 Baja Dr, Grand Prairie, TX, 75052 uses $111,052 cash to close to unlock $6,509/yr annual cash flow and $542/mo monthly cash flow. Total monthly income runs $2,936/mo, and a $1,640/mo payment keeps the spread at $542/mo. Purchase price stands at $334,999, and rental yield measures 10.52% with $2,936/mo rent. Return on cash invested shows 25.77% in year one, and 5% annual appreciation builds toward $92,554 over five years. Five-year ROI reaches 135.54% and total cumulative return in cash records $150,524. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,936/mo property income covering a $1,640/mo payment rather than investor’s personal income.
Single Family
Built in 2003
6,621 sqft lot
$N/A/sqft
$11 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75052, Grand Prairie, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 37,311 (100%) |
| Owner Occupied HU | 20,639 (55.3%) |
| Renter Occupied HU | 14,628 (39.2%) |
| Vacant Housing Units | 2,044 ( 5.5%) |
| Median Home Value | $322,407 |
| Average Home Value | $361,514 |
Housing Distribution
Address Breakdown
Residential
35,886
Single Family
25,237
Multi-Family
10,649
Businesses
1,144
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Eric Grembowski • United Real Estate
Mls Name: NTREIS
Mls ID: #21028091
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.