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 3954 Sword Dancer Way, Grand Prairie, TX, 75052 priced at $399,000 converts $2,756/mo rent into after a $1,953/mo obligation. Total monthly income equals $2,756/mo. Return on cash invested prints 19.17% in year one, and rental yield reads 8.29% against a $399,000 entry. Equity gained on principal adds $2,575/yr, while 5% annual appreciation compiles into $110,236 by year five. Five-year ROI reaches 100.1% and total cumulative return in cash sums $132,398. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,756/mo property income covering a $1,953/mo payment, not borrower’s personal income.
Single Family
Built in 1999
0.52 Acres 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: Kyandus Boyd • Orchard Brokerage
Mls Name: NTREIS
Mls ID: #21089730
