849 Brian DrGrand PrairieTX75052
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Grand Prairie at 849 Brian Dr, Grand Prairie, TX, 75052 priced at $379,800 converts $3,127/mo rent into $426/mo cash flow after a $1,859/mo obligation. Total monthly income equals $3,127/mo, and annual cash flow totals $5,113/yr on $125,904 invested. Return on cash invested prints 23.97% in year one, and rental yield reads 9.88% against a $379,800 entry. Equity gained on principal adds $2,451/yr, while 5% annual appreciation compiles into $104,932 by year five. Five-year ROI reaches 125.86% and total cumulative return in cash sums $158,458. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,127/mo property income covering a $1,859/mo payment, not borrower’s personal income.
Single Family
Built in 1984
10,672 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75052, Grand Prairie, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 37,311 (100%) |
| Owner Occupied HU | 20,639 (55.3%) |
| Renter Occupied HU | 14,628 (39.2%) |
| Vacant Housing Units | 2,044 ( 5.5%) |
| Median Home Value | $322,407 |
| Average Home Value | $361,514 |
Housing Distribution
Address Breakdown
Residential
35,886
Single Family
25,237
Multi-Family
10,649
Businesses
1,144
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Laird Lind • Lake Cities Realty
Mls Name: NTREIS
Mls ID: #20963359
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.