501 Beatty DrGrand 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
Investment property for sale in Grand Prairie at 501 Beatty Dr, Grand Prairie, TX, 75052 with 5% annual appreciation on a $299,900 basis while $2,750/mo rent supports operations. Total monthly income totals $2,750/mo and a $1,468/mo payment preserves $617/mo for cash returns. Annual cash flow comes to $7,407/yr on $99,417 deployed, and return on cash invested reaches 27.36% in year one. Equity gained on principal adds $1,935/yr, and five-year appreciation sums $82,857 alongside rental yield of 11%. Five-year ROI measures 144.04% and total cumulative return in cash totals $143,200.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,750/mo property income versus a $1,468/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1975
N/A lot
$N/A/sqft
No 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: Shamim Momin • Momin Properties LLC
Mls Name: HAR
Mls ID: #73237591