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 1625 Walnut St, Grand Prairie, TX, 75050 generates $2,297/mo in rent and, after a $1,150/mo payment, leaves $583/mo in cash flow. Total monthly income is $2,297/mo, and annual cash flow is $6,998/yr on $77,903 invested. Return on cash invested sits at 28.89% in year one, and rental yield is 11.73% on a $235,000 entry. Equity gained on principal adds $1,516/yr, while 5% annual appreciation builds toward $64,926 over five years. Five-year ROI reaches 152.52% and total cumulative return in cash sums $118,816. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,297/mo property income rather than buyer’s personal income.
Single Family
Built in 1949
6,316 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75050, Grand Prairie, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,050 (100%) |
| Owner Occupied HU | 6,451 (37.8%) |
| Renter Occupied HU | 9,581 (56.2%) |
| Vacant Housing Units | 1,018 ( 6.0%) |
| Median Home Value | $273,457 |
| Average Home Value | $344,662 |
Residential
16,569
Single Family
9,012
Multi-Family
7,557
Businesses
2,073
Date | Event | Price |
|---|---|---|
| 2025-05-20 | Listed for sale | $235,000 |
| 2020-07-22 | Sold | N/A |
| 2020-06-21 | Pending sale | $135,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-20 | $4415.79 | 17.42% | $213,370 | 30.51% |
| 2023-05-20 | $3760.75 | -9.67% | $163,490 | N/A |
| 2022-05-20 | $4163.50 | N/A | $163,490 | N/A |
Listed by: Hander Peralta • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20942950
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.
