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% |
Investment property for sale in Grand Prairie at 1423 E Marshall Dr, Grand Prairie, TX, 75051 offers a 11.62% rental yield on a $389,440 purchase with $3,770/mo rent. Total monthly income registers $3,770/mo, and a $1,906/mo payment leaves $1,001/mo available for distribution. Annual cash flow reaches $12,009/yr on $129,099 to close, and return on cash invested stands at 29.21% in year one. Equity gained on principal adds $2,513/yr while 5% annual appreciation supports $107,595 over five years. Portfolio math shows five-year ROI at 153.94% and total cumulative return in cash at $198,732. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,770/mo property income against a $1,906/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
6,751 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 |
|---|---|---|
| 2025-02-03 | Price change | $389,440 |
| 2025-01-28 | Price change | $394,450 |
| 2025-01-12 | Price change | $399,450 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $911.58 | -2.15% | $40,500 | N/A |
| 2023-02-12 | $931.63 | 20.42% | $40,500 | 33.31% |
| 2022-02-12 | $773.68 | -4.18% | $30,380 | N/A |
Listed by: Aaron Jistel • Listing Spark
Mls Name: NTREIS
Mls ID: #20778677
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.
