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 5128 Showdown Ln, Grand Prairie, TX, 75052 priced at $382,000 pairs $4,477/mo rent with $1,760/mo cash flow after a $1,870/mo payment. Total monthly income equals $4,477/mo, and annual cash flow comes to $21,123/yr on $126,633 invested. Return on cash invested is 36.59% in year one, and rental yield stands at 14.06% on a $382,000 basis. Equity gained on principal adds $2,465/yr, and 5% annual appreciation accumulates to $105,540 by year five. Five-year ROI measures 193.53% and total cumulative return in cash reaches $245,069. For financing, Ziffy Mortgage’s DSCR program evaluates $4,477/mo property income against a $1,870/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2003
6,734 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 |
|---|---|---|
| 2024-07-18 | Price change | $382,000 |
| 2024-06-05 | Listed for sale | $390,000 |
| 2019-08-05 | Listing removed | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $5316.17 | -11.59% | $321,040 | N/A |
| 2022-08-13 | $6012.77 | 2.04% | $321,040 | 19.57% |
| 2021-08-13 | $5892.77 | 4.25% | $268,490 | 13.72% |
Listed by: Anyiesa Johnson • Opendoor Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20637647
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.
