Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Grand Prairie at 2804 Barco, Grand Prairie, TX, 75054 earns $146/mo cash flow from $3,144/mo rent with a $2,031/mo payment. Total monthly income totals $3,144/mo, and annual cash flow totals $1,757/yr on $137,573 capital. ROI tracks 21.19% on current figures, and rental yield reads 9.09% at a $415,000 purchase. Equity gained on principal adds $2,678/yr, and 5% annual appreciation supports $114,657 over five years. Five-year ROI reaches 111.06% and total cumulative return in cash sums $152,793. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,144/mo property income instead of your personal income.
Single Family
Built in 2005
8,363 sqft lot
$N/A/sqft
$560 annually HOA
Neighborhood data shown for ZIP Code: 75054, Grand Prairie, TX area.
| 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 |
Residential
5,920
Single Family
4,747
Multi-Family
1,173
Businesses
440
Date | Event | Price |
|---|---|---|
| 2025-06-19 | Listed for sale | $415,000 |
| 2024-06-25 | Listing removed | $399,000 |
| 2024-06-07 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-19 | $6262.08 | 60.21% | $384,370 | 1.05% |
| 2023-06-19 | $3908.56 | -7.73% | $380,360 | 14.38% |
| 2022-06-19 | $4236.01 | 1.54% | $332,547 | 13.60% |
Listed by: Evan Downey • EXP REALTY
Mls Name: NTREIS
Mls ID: #20973054
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.
