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 521 NW 22nd St, Grand Prairie, TX, 75050 uses $74,588 cash to close to unlock $5,843/yr annual cash flow and $487/mo monthly cash flow. Total monthly income runs $2,160/mo, and a $1,101/mo payment keeps the spread at $487/mo. Purchase price stands at $225,000, and rental yield measures 11.52% with $2,160/mo rent. Return on cash invested shows 27.74% in year one, and 5% annual appreciation builds toward $62,163 over five years. Five-year ROI reaches 146.5% and total cumulative return in cash records $109,269. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,160/mo property income covering a $1,101/mo payment rather than investor’s personal income.
Single Family
Built in 1957
6,926 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75050, Grand Prairie, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,050 (100%) |
| Owner Occupied HU | 6,451 (37.8%) |
| Renter Occupied HU | 9,581 (56.2%) |
| Vacant Housing Units | 1,018 ( 6.0%) |
| Median Home Value | $273,457 |
| Average Home Value | $344,662 |
Residential
16,569
Single Family
9,012
Multi-Family
7,557
Businesses
2,073
Date | Event | Price |
|---|---|---|
| 2025-02-07 | Price change | $225,000 |
| 2025-01-27 | Listed for sale | $237,500 |
| 2025-01-24 | Contingent | $237,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $4614.36 | 31.47% | $205,010 | 34.36% |
| 2023-02-12 | $3509.79 | 7.19% | $152,580 | 18.67% |
| 2022-02-12 | $3274.47 | N/A | $128,580 | N/A |
Listed by: Elizabeth Gleason • Rogers Healy and Associates
Mls Name: NTREIS
Mls ID: #20731007
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.
