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 3204 Fluvia, Grand Prairie, TX, 75054 priced at $440,000 pairs $3,605/mo rent with $426/mo cash flow after a $2,154/mo payment. Total monthly income equals $3,605/mo, and annual cash flow comes to $5,108/yr on $145,860 invested. Return on cash invested is 23.41% in year one, and rental yield stands at 9.83% on a $440,000 basis. Equity gained on principal adds $2,839/yr, and 5% annual appreciation accumulates to $121,564 by year five. Five-year ROI measures 122.99% and total cumulative return in cash reaches $179,386. For financing, Ziffy Mortgage’s DSCR program evaluates $3,605/mo property income against a $2,154/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2006
8,537 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 |
|---|---|---|
| 2024-12-01 | Listed for sale | $440,000 |
| 2023-06-30 | Listing removed | N/A |
| 2023-05-25 | Listed for rent | $3,095 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $7035.30 | 0.30% | $431,831 | 1.61% |
| 2023-12-27 | $7014.08 | -0.51% | $425,000 | 15.34% |
| 2022-12-27 | $7049.87 | 10.28% | $368,486 | 15.39% |
Listed by: Robert Hart • Hart of Texas
Mls Name: NTREIS
Mls ID: #20782367
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.
