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 302 W Warrior Trl, Grand Prairie, TX, 75052 generates $1,744/mo in rent and, after a $998/mo payment, leaves $273/mo in cash flow. Total monthly income is $1,744/mo, and annual cash flow is $3,271/yr on $67,626 invested. Return on cash invested sits at 24.75% in year one, and rental yield is 10.26% on a $204,000 entry. Equity gained on principal adds $1,316/yr, while 5% annual appreciation builds toward $56,361 over five years. Five-year ROI reaches 130.14% and total cumulative return in cash sums $88,012. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,744/mo property income rather than buyer’s personal income.
Single Family
Built in 1985
4,007 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75052, Grand Prairie, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 37,311 (100%) |
| Owner Occupied HU | 20,639 (55.3%) |
| Renter Occupied HU | 14,628 (39.2%) |
| Vacant Housing Units | 2,044 ( 5.5%) |
| Median Home Value | $322,407 |
| Average Home Value | $361,514 |
Residential
35,886
Single Family
25,237
Multi-Family
10,649
Businesses
1,144
Date | Event | Price |
|---|---|---|
| 2025-05-03 | Listed for sale | $204,000 |
| 2025-05-01 | Listing removed | $207,000 |
| 2025-04-22 | Price change | $207,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-03 | $3640.43 | -6.58% | $161,740 | -4.53% |
| 2023-05-03 | $3896.93 | 32.38% | $169,410 | 46.56% |
| 2022-05-03 | $2943.66 | 8.39% | $115,590 | 13.12% |
Listed by: Abdul Hamid • Citiwide Alliance Realty
Mls Name: NTREIS
Mls ID: #20924575
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.
