Grand Emerald III Plan, Cedar Ridge EstatesGrand 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 Grand Emerald III Plan, Cedar Ridge Estates, Grand Prairie, TX, 75054 offers $6,155/mo rent that, after a $3,499/mo payment, leaves $1,071/mo cash flow. Total monthly income is $6,155/mo, and annual cash flow is $12,856/yr on $235,202 cash. Return on cash invested measures 25.53% in year one, and rental yield stands at 10.33% at a $714,900 entry. Equity gained on principal adds $4,613/yr while 5% annual appreciation compounds into $197,514 by year five. Five-year ROI records 134.15% and total cumulative return in cash reaches $315,530. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $6,155/mo property income versus a $3,499/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
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 • Grand Homes
Mls Name: Grand Homes
Mls Provider:
Mls ID: #N/A