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 817 SW 5th St, Grand Prairie, TX, 75051 priced at $229,800 pairs $2,195/mo rent with $561/mo cash flow after a $1,125/mo payment. Total monthly income equals $2,195/mo, and annual cash flow comes to $6,727/yr on $76,179 invested. Return on cash invested is 28.74% in year one, and rental yield stands at 11.46% on a $229,800 basis. Equity gained on principal adds $1,483/yr, and 5% annual appreciation accumulates to $63,490 by year five. Five-year ROI measures 151.43% and total cumulative return in cash reaches $115,360. For financing, Ziffy Mortgage’s DSCR program evaluates $2,195/mo property income against a $1,125/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1942
6,534 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 |
|---|---|---|
| 2025-03-19 | Listing removed | $235,000 |
| 2025-01-11 | Listed for sale | $235,000 |
| 2024-09-30 | Listing removed | $235,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-30 | $1350.48 | N/A | $175,000 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
