Brentwood 3FSW (w/Media) Plan, Mira Lagos CrossingGrand 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
Rental property for sale in Grand Prairie at Brentwood 3FSW (w/Media) Plan, Mira Lagos Crossing, Grand Prairie, TX, 75054 priced at $692,950 pairs $5,416/mo rent with $488/mo cash flow after a $3,392/mo payment. Total monthly income equals $5,416/mo, and annual cash flow comes to $5,856/yr on $227,981 invested. Return on cash invested is 22.63% in year one, and rental yield stands at 9.38% on a $692,950 basis. Equity gained on principal adds $4,472/yr, and 5% annual appreciation accumulates to $191,449 by year five. Five-year ROI measures 118.61% and total cumulative return in cash reaches $270,406. For financing, Ziffy Mortgage’s DSCR program evaluates $5,416/mo property income against a $3,392/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No 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 • First Texas Homes
Mls Name: First Texas Homes
Mls ID: #N/A