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 3966 Sword Dancer Way, Grand Prairie, TX, 75052 offers $3,316/mo rent that, after a $2,080/mo payment, leaves $127/mo cash flow. Total monthly income is $3,316/mo, and annual cash flow is $1,521/yr on $140,888 cash. Return on cash invested measures 20.99% in year one, and rental yield stands at 9.36% at a $425,000 entry. Equity gained on principal adds $2,742/yr while 5% annual appreciation compounds into $117,420 by year five. Five-year ROI records 110.36% and total cumulative return in cash reaches $155,477. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,316/mo property income versus a $2,080/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1993
5,488 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 |
|---|---|---|
| 2024-10-02 | Price change | $425,000 |
| 2024-09-30 | Listed for sale | $430,000 |
| 2024-09-22 | Listing removed | $430,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-17 | $9061.80 | 0.37% | $380,700 | 10.76% |
| 2022-10-17 | $9028.30 | 14.13% | $343,720 | 19.18% |
| 2021-10-17 | $7910.39 | 8.18% | $288,410 | 14.56% |
Listed by: Luis Ocampo • Texas Premier Realty
Mls Name: NTREIS
Mls ID: #20706206
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.
