2440 Harbour DrGrand PrairieTX75054
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 2440 Harbour Dr, Grand Prairie, TX, 75054 earns $396/mo cash flow from $3,239/mo rent with a $1,957/mo payment. Total monthly income totals $3,239/mo, and annual cash flow totals $4,747/yr on $132,567 capital. ROI tracks 23.49% on current figures, and rental yield reads 9.72% at a $399,900 purchase. Equity gained on principal adds $2,580/yr, and 5% annual appreciation supports $110,485 over five years. Five-year ROI reaches 123.26% and total cumulative return in cash sums $163,400. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,239/mo property income instead of your personal income.
Single Family
Built in 2002
6,272 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75054, Grand Prairie, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,871 (100%) |
| Owner Occupied HU | 4,774 (81.3%) |
| Renter Occupied HU | 957 (16.3%) |
| Vacant Housing Units | 140 ( 2.4%) |
| Median Home Value | $446,307 |
| Average Home Value | $471,322 |
Housing Distribution
Address Breakdown
Residential
5,920
Single Family
4,747
Multi-Family
1,173
Businesses
440
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jeff Updike • Dave Perry Miller Real Estate
Mls Name: NTREIS
Mls ID: #21166757