419 Merritt StGrand PrairieTX75052
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Grand Prairie at 419 Merritt St, Grand Prairie, TX, 75052 priced at $315,000 converts $2,540/mo rent into $297/mo cash flow after a $1,542/mo obligation. Total monthly income equals $2,540/mo, and annual cash flow totals $3,561/yr on $104,423 invested. Return on cash invested prints 23.32% in year one, and rental yield reads 9.68% against a $315,000 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation compiles into $87,029 by year five. Five-year ROI reaches 122.36% and total cumulative return in cash sums $127,769. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,540/mo property income covering a $1,542/mo payment, not borrower’s personal income.
Single Family
Built in 1985
7,100 sqft lot
$N/A/sqft
$36 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75052, Grand Prairie, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
35,886
Single Family
25,237
Multi-Family
10,649
Businesses
1,144
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Robin Nicks • Fathom Realty LLC
Mls Name: NTREIS
Mls ID: #20827567
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.