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% |
Investment property for sale in Grand Prairie at 3974 Sword Dancer Way, Grand Prairie, TX, 75052 offers a 8.93% rental yield on a $412,000 purchase with $3,067/mo rent. Total monthly income registers $3,067/mo, and a $2,017/mo payment leaves $137/mo available for distribution. Annual cash flow reaches $1,641/yr on $136,578 to close, and return on cash invested stands at 21.11% in year one. Equity gained on principal adds $2,659/yr while 5% annual appreciation supports $113,828 over five years. Portfolio math shows five-year ROI at 110.48% and total cumulative return in cash at $150,891. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,067/mo property income against a $2,017/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1994
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 |
|---|---|---|
| 2025-06-09 | Listed for sale | $412,000 |
| 2005-02-11 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-09 | $5386.24 | 8.55% | $306,940 | N/A |
| 2023-06-09 | $4961.97 | -12.07% | $306,940 | 3.96% |
| 2022-06-09 | $5642.93 | 2.01% | $295,260 | 19.27% |
Listed by: Rosalinda Nava Madrid • United Real Estate
Mls Name: NTREIS
Mls ID: #20963319
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.
