2783 Bridgewater 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 2783 Bridgewater Dr, Grand Prairie, TX, 75054 uses $202,335 cash to close to unlock $9,525/yr annual cash flow and $794/mo monthly cash flow. Total monthly income runs $5,167/mo, and a $3,010/mo payment keeps the spread at $794/mo. Purchase price stands at $615,000, and rental yield measures 10.08% with $5,167/mo rent. Return on cash invested shows 24.77% in year one, and 5% annual appreciation builds toward $169,913 over five years. Five-year ROI reaches 130.08% and total cumulative return in cash records $263,201. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,167/mo property income covering a $3,010/mo payment rather than investor’s personal income.
Single Family
Built in 2009
9,931 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: Greg Potts • Realty Of America, LLC
Mls Name: NTREIS
Mls ID: #21085231