2226 Varsity DrGrand PrairieTX75051
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 2226 Varsity Dr, Grand Prairie, TX, 75051 earns $400/mo cash flow from $1,786/mo rent with a $954/mo payment. Total monthly income totals $1,786/mo, and annual cash flow totals $4,797/yr on $64,643 capital. ROI tracks 27.33% on current figures, and rental yield reads 10.99% at a $195,000 purchase. Equity gained on principal adds $1,258/yr, and 5% annual appreciation supports $53,875 over five years. Five-year ROI reaches 143.85% and total cumulative return in cash sums $92,986. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,786/mo property income instead of your personal income.
Single Family
Built in 1970
9,408 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75051, Grand Prairie, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
13,320
Single Family
9,857
Multi-Family
3,463
Businesses
1,218
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christine De Vivo • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20962938