2764 Portside 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 2764 Portside Dr, Grand Prairie, TX, 75054 earns $1,224/mo cash flow from $5,416/mo rent with a $2,885/mo payment. Total monthly income totals $5,416/mo, and annual cash flow totals $14,691/yr on $193,946 capital. ROI tracks 27.64% on current figures, and rental yield reads 11.02% at a $589,500 purchase. Equity gained on principal adds $3,804/yr, and 5% annual appreciation supports $162,868 over five years. Five-year ROI reaches 145.48% and total cumulative return in cash sums $282,147. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,416/mo property income instead of your personal income.
Single Family
Built in 2012
6,969 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: Keisha Carpenter-Ricks • TDRealty
Mls Name: NTREIS
Mls ID: #20924400