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 3062 Rustlewind Ln, Grand Prairie, TX, 75052 earns $753/mo cash flow from $2,694/mo rent with a $1,336/mo payment. Total monthly income totals $2,694/mo, and annual cash flow totals $9,037/yr on $90,466 capital. ROI tracks 29.9% on current figures, and rental yield reads 11.85% at a $272,900 purchase. Equity gained on principal adds $1,761/yr, and 5% annual appreciation supports $75,397 over five years. Five-year ROI reaches 157.66% and total cumulative return in cash sums $142,632. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,694/mo property income instead of your 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Emmanuel Luna Gregorio • DFW Urban Realty, LLC
Mls Name: NTREIS
Mls ID: #21111686
