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 3155 Guadaloupe, Grand Prairie, TX, 75054 generates $3,097/mo in rent and, after a $1,972/mo payment, leaves $182/mo in cash flow. Total monthly income is $3,097/mo, and annual cash flow is $2,180/yr on $133,595 invested. Return on cash invested sits at 21.54% in year one, and rental yield is 9.22% on a $403,000 entry. Equity gained on principal adds $2,600/yr, while 5% annual appreciation builds toward $111,341 over five years. Five-year ROI reaches 112.97% and total cumulative return in cash sums $150,922. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,097/mo property income rather than buyer’s personal income.
Single Family
Built in 2005
7,100 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 |
|---|---|---|
| 2025-04-09 | Listed for sale | $403,000 |
| 2019-02-06 | Listing removed | $1,950 |
| 2019-01-13 | Price change | $1,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-09 | $6231.74 | -3.35% | $382,508 | -2.09% |
| 2023-04-09 | $6447.71 | 3.18% | $390,682 | 19.61% |
| 2022-04-09 | $6248.89 | 9.78% | $326,620 | 14.87% |
Listed by: Teresa Nguyen • Universal Realty, Inc
Mls Name: NTREIS
Mls ID: #20896347
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.
