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% |
Rental property for sale in Grand Prairie at 2912 Montalbo, Grand Prairie, TX, 75054 generates $3,104/mo in rent and, after a $2,080/mo payment, leaves $32/mo in cash flow. Total monthly income is $3,104/mo, and annual cash flow is $383/yr on $140,888 invested. Return on cash invested sits at 20.18% in year one, and rental yield is 8.76% on a $425,000 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation builds toward $117,420 over five years. Five-year ROI reaches 105.65% and total cumulative return in cash sums $148,853. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,104/mo property income rather than buyer’s personal income.
Single Family
Built in 2009
7,448 sqft lot
$N/A/sqft
$600 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 |
|---|---|---|
| 2025-05-08 | Listed for sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-09 | $5622.51 | -12.83% | $345,113 | -11.70% |
| 2023-05-09 | $6450.11 | -0.34% | $390,828 | 15.53% |
| 2022-05-09 | $6472.00 | 18.97% | $338,282 | 24.49% |
Listed by: Sha Hair • Sophie Tel Diaz Real Estate
Mls Name: NTREIS
Mls ID: #20918944
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.
