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 204 Commonwealth Cir, Grand Prairie, TX, 75052 priced at $399,900 converts $3,698/mo rent into $674/mo cash flow after a $1,957/mo obligation. Total monthly income equals $3,698/mo, and annual cash flow totals $8,087/yr on $132,567 invested. Return on cash invested prints 26.01% in year one, and rental yield reads 11.1% against a $399,900 entry. Equity gained on principal adds $2,580/yr, while 5% annual appreciation compiles into $110,485 by year five. Five-year ROI reaches 137.34% and total cumulative return in cash sums $182,072. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,698/mo property income covering a $1,957/mo payment, not borrower’s personal income.
Single Family
Built in 1987
9,801 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 |
|---|---|---|
| 2025-02-07 | Listed for sale | $399,900 |
| 2023-02-03 | Sold | N/A |
| 2023-01-17 | Pending sale | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $8806.31 | 429.30% | $376,210 | N/A |
| 2023-02-12 | $1663.78 | -48.26% | $376,210 | 16.51% |
| 2022-02-12 | $3215.52 | 1.22% | $322,910 | 11.68% |
Listed by: Sanotra Sturden • Fathom Realty LLC
Mls Name: NTREIS
Mls ID: #20838520
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.
