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 2005 W Grove Ln, Grand Prairie, TX, 75052 listed at $395,000 pairs $4,456/mo rent with a $1,933/mo payment to leave $1,647/mo cash flow. Total monthly income runs $4,456/mo, and annual cash flow reaches $19,769/yr on $130,943 cash to close. Return on cash invested measures 35.01% in year one, and rental yield registers 13.54% at a $395,000 basis. Equity gained on principal adds $2,549/yr, and annual property appreciation at 5% supports $109,131 by year five. Five-year ROI tracks 185.01% and total cumulative return in cash totals $242,262. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,456/mo property income relative to a $1,933/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2004
7,666 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75052, Grand Prairie, TX area.
| 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 |
Residential
35,886
Single Family
25,237
Multi-Family
10,649
Businesses
1,144
Date | Event | Price |
|---|---|---|
| 2024-08-09 | Listed for sale | $395,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $1414.99 | -51.72% | $315,580 | N/A |
| 2022-08-13 | $2930.68 | 3.35% | $315,580 | 29.42% |
| 2021-08-13 | $2835.59 | 1.49% | $243,850 | 2.09% |
Listed by: Xu Johnson • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20698462
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.
