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 827 Kitty Hawk Ln, Grand Prairie, TX, 75051 listed at $285,000 pairs $2,376/mo rent with a $1,395/mo payment to leave $149/mo cash flow. Total monthly income runs $2,376/mo, and annual cash flow reaches $1,791/yr on $94,478 cash to close. Return on cash invested measures 21.8% in year one, and rental yield registers 10% at a $285,000 basis. Equity gained on principal adds $1,839/yr, and annual property appreciation at 5% supports $78,740 by year five. Five-year ROI tracks 115.17% and total cumulative return in cash totals $108,810. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,376/mo property income relative to a $1,395/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2006
1,363 sqft lot
$N/A/sqft
$200 monthly 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 |
|---|---|---|
| 2025-06-15 | Listed for sale | $285,000 |
| 2025-06-03 | Listing removed | $285,000 |
| 2025-05-22 | Pending sale | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-15 | $3749.95 | 9.89% | $290,770 | 34.97% |
| 2023-06-15 | $3412.49 | -24.77% | $215,440 | N/A |
| 2022-06-15 | $4536.20 | 120.84% | $215,440 | 8.97% |
Listed by: Destinee Chaffin • Texas Ally Real Estate Group
Mls Name: NTREIS
Mls ID: #20934308
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.
