Amsterdam Plan, Mira Lagos VillasGrand PrairieTX75054
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
Investment property for sale in Grand Prairie at Amsterdam Plan, Mira Lagos Villas, Grand Prairie, TX, 75054 listed at $368,990 pairs $3,290/mo rent with a $1,806/mo payment to leave $436/mo cash flow. Total monthly income runs $3,290/mo, and annual cash flow reaches $5,233/yr on $122,320 cash to close. Return on cash invested measures 24.19% in year one, and rental yield registers 10.7% at a $368,990 basis. Equity gained on principal adds $2,381/yr, and annual property appreciation at 5% supports $101,945 by year five. Five-year ROI tracks 127.84% and total cumulative return in cash totals $156,372. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,290/mo property income relative to a $1,806/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
$230 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75054, Grand Prairie, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
5,920
Single Family
4,747
Multi-Family
1,173
Businesses
440
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Grenadier Homes
Mls Name: Grenadier Homes
Mls ID: #N/A