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 6819 Horizon Dr, Grand Prairie, TX, 75054 offers a 10.26% rental yield on a $599,900 purchase with $5,129/mo rent. Total monthly income registers $5,129/mo, and a $2,936/mo payment leaves $801/mo available for distribution. Annual cash flow reaches $9,609/yr on $197,367 to close, and return on cash invested stands at 24.93% in year one. Equity gained on principal adds $3,871/yr while 5% annual appreciation supports $165,741 over five years. Portfolio math shows five-year ROI at 131.09% and total cumulative return in cash at $258,724. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,129/mo property income against a $2,936/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2005
9,147 sqft lot
$N/A/sqft
$375 semi-annually HOA
Neighborhood data shown for ZIP Code: 75054, Grand Prairie, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,871 (100%) |
| Owner Occupied HU | 4,774 (81.3%) |
| Renter Occupied HU | 957 (16.3%) |
| Vacant Housing Units | 140 ( 2.4%) |
| Median Home Value | $446,307 |
| Average Home Value | $471,322 |
Residential
5,920
Single Family
4,747
Multi-Family
1,173
Businesses
440
Date | Event | Price |
|---|---|---|
| 2025-04-04 | Listed for sale | $599,900 |
| 2012-03-02 | Listing removed | $299,000 |
| 2011-02-18 | Listed for sale | $299,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-04 | $7164.78 | 0.72% | $547,417 | -1.13% |
| 2023-04-04 | $7113.69 | -15.22% | $553,651 | 11.24% |
| 2022-04-04 | $8390.58 | 3.15% | $497,717 | 17.37% |
Listed by: Deborah Worthington • Coldwell Banker Apex, Realtors
Mls Name: NTREIS
Mls ID: #20892712
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.
