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 353 Forrest Hill Cir, Grand Prairie, TX, 75052 priced at $265,000 pairs $2,694/mo rent with $810/mo cash flow after a $1,297/mo payment. Total monthly income equals $2,694/mo, and annual cash flow comes to $9,715/yr on $87,848 invested. Return on cash invested is 30.97% in year one, and rental yield stands at 12.2% on a $265,000 basis. Equity gained on principal adds $1,710/yr, and 5% annual appreciation accumulates to $73,215 by year five. Five-year ROI measures 163.36% and total cumulative return in cash reaches $143,511. For financing, Ziffy Mortgage’s DSCR program evaluates $2,694/mo property income against a $1,297/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1969
7,971 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 |
|---|---|---|
| 2024-08-27 | Listed for sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $746.42 | -60.43% | $214,120 | 16.26% |
| 2022-08-30 | $1886.44 | -1.53% | $184,170 | 20.29% |
| 2021-08-30 | $1915.83 | 1.86% | $153,110 | 9.91% |
Listed by: Adrian Luna • Great Western Realty
Mls Name: NTREIS
Mls ID: #20689488
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.
