2451 Beachview 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 2451 Beachview Dr, Grand Prairie, TX, 75054 with 5% annual appreciation on a $450,000 basis while $6,352/mo rent supports operations. Total monthly income totals $6,352/mo and a $2,203/mo payment preserves $3,087/mo for cash returns. Annual cash flow comes to $37,048/yr on $149,175 deployed, and return on cash invested reaches 44.74% in year one. Equity gained on principal adds $2,904/yr, and five-year appreciation sums $124,327 alongside rental yield of 16.94%. Five-year ROI measures 237.43% and total cumulative return in cash totals $354,186.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $6,352/mo property income versus a $2,203/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2003
6,272 sqft lot
$N/A/sqft
$385 semi-annually 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: Gabriella Dorsey • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20646183
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.