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 602 SW 17th St, Grand Prairie, TX, 75051 listed at $374,900 pairs $8,850/mo rent with a $1,835/mo payment to leave $6,184/mo cash flow. Total monthly income runs $8,850/mo, and annual cash flow reaches $74,208/yr on $124,279 cash to close. Return on cash invested measures 79.62% in year one, and rental yield registers 28.33% at a $374,900 basis. Equity gained on principal adds $2,419/yr, and annual property appreciation at 5% supports $103,578 by year five. Five-year ROI tracks 424.24% and total cumulative return in cash totals $527,239. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $8,850/mo property income relative to a $1,835/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2018
5,967 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75051, Grand Prairie, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,179 (100%) |
| Owner Occupied HU | 6,325 (48.0%) |
| Renter Occupied HU | 6,047 (45.9%) |
| Vacant Housing Units | 807 ( 6.1%) |
| Median Home Value | $228,777 |
| Average Home Value | $275,430 |
Residential
13,320
Single Family
9,857
Multi-Family
3,463
Businesses
1,218
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Listed for sale | $374,900 |
| 2024-09-10 | Listing removed | $374,900 |
| 2024-09-05 | Price change | $374,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-17 | $4854.26 | -12.49% | $325,900 | 14.29% |
| 2022-10-17 | $5547.34 | 1.68% | $285,140 | 21.34% |
| 2021-10-17 | $5455.64 | -0.63% | $235,000 | 5.12% |
Listed by: Christopher Watters • Watters International Realty
Mls Name: NTREIS
Mls ID: #20681310
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.
