Astoria Plan, Tribeca TownhomesGrand 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
Investment property for sale in Grand Prairie at Astoria Plan, Tribeca Townhomes, Grand Prairie, TX, 75052 earns $191/mo cash flow from $3,178/mo rent with a $1,953/mo payment. Total monthly income totals $3,178/mo, and annual cash flow totals $2,287/yr on $132,269 capital. ROI tracks 21.64% on current figures, and rental yield reads 9.56% at a $399,000 purchase. Equity gained on principal adds $2,575/yr, and 5% annual appreciation supports $110,236 over five years. Five-year ROI reaches 113.82% and total cumulative return in cash sums $150,554. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,178/mo property income instead of your personal income.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
$150 monthly 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: N/A • Aerofirma
Mls Name: Aerofirma
Mls ID: #N/A