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 3316 Sir Stewart Cir, Grand Prairie, TX, 75052 generates $3,678/mo in rent and, after a $2,398/mo payment, leaves $157/mo in cash flow. Total monthly income is $3,678/mo, and annual cash flow is $1,886/yr on $162,435 invested. Return on cash invested sits at 21.07% in year one, and rental yield is 9.01% on a $490,000 entry. Equity gained on principal adds $3,162/yr, while 5% annual appreciation builds toward $135,378 over five years. Five-year ROI reaches 110.4% and total cumulative return in cash sums $179,328. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,678/mo property income rather than buyer’s personal income.
Single Family
Built in 1992
10,846 sqft lot
$N/A/sqft
$440 annually 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 |
|---|---|---|
| 2024-10-07 | Listed for sale | $490,000 |
| 2021-06-03 | Sold | N/A |
| 2021-04-30 | Pending sale | $369,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-17 | $6415.49 | -18.86% | $358,970 | N/A |
| 2022-10-17 | $7906.59 | 38.44% | $358,970 | 46.31% |
| 2021-10-17 | $5711.08 | -21.92% | $245,350 | -5.42% |
Listed by: Buddy White • White and Associates
Mls Name: NTREIS
Mls ID: #20719425
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.
