2205 Cottonwood CtGrand PrairieTX75050
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 2205 Cottonwood Ct, Grand Prairie, TX, 75050 offers a 9.62% rental yield on a $255,000 purchase with $2,045/mo rent. Total monthly income registers $2,045/mo, and a $1,248/mo payment leaves $232/mo available for distribution. Annual cash flow reaches $2,781/yr on $84,533 to close, and return on cash invested stands at 23.2% in year one. Equity gained on principal adds $1,645/yr while 5% annual appreciation supports $70,452 over five years. Portfolio math shows five-year ROI at 121.71% and total cumulative return in cash at $102,884. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,045/mo property income against a $1,248/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1950
8,102 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75050, Grand Prairie, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
16,569
Single Family
9,012
Multi-Family
7,557
Businesses
2,073
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Darenda Smith • Bluebonnet Real Estate
Mls Name: NTREIS
Mls ID: #21094045