Grand Lantana Plan, Cedar Ridge Estates, Grand Prairie, TX, 75054 | $446/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3505 sft

1402 Stork Ct #IOIG8Q, Mansfield, TX, 76063

8 Bed
4 Bath
3140 sft

700-704 Blackland Dr, Venus, TX, 76084

- Bed
- Bath
- sft

3308 Lakemont Dr #FPMTOL, Mansfield, TX, 76084

2 Bed
2 Bath
1877 sft

Arabella Plan, Ladera at The Reserve, Mansfield, TX, 76063

Nearby investment properties with comparable prices

3 Bed
3 Bath
2240 sft

1937 County Road 415, Cleburne, TX, 76031

4 Bed
3 Bath
4098 sft

1985 E Renfro St, Burleson, TX, 76028

5 Bed
4 Bath
3450 sft

1705 Landing St, Mansfield, TX, 76063

3 Bed
3 Bath
2377 sft

Grand Whitehall Plan, South Pointe, Mansfield, TX, 76063

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Grand Prairie at Grand Lantana Plan, Cedar Ridge Estates, Grand Prairie, TX, 75054 priced at $649,900 converts $5,068/mo rent into $446/mo cash flow after a $3,181/mo obligation. Total monthly income equals $5,068/mo, and annual cash flow totals $5,357/yr on $213,817 invested. Return on cash invested prints 22.57% in year one, and rental yield reads 9.36% against a $649,900 entry. Equity gained on principal adds $4,194/yr, while 5% annual appreciation compiles into $179,555 by year five. Five-year ROI reaches 118.28% and total cumulative return in cash sums $252,906. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,068/mo property income covering a $3,181/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Cedar Ridge Estates is tucked along Joe Pool Lake located only minutes from 360, so homeowners can enjoy easy access to shopping, dining and entertainment destinations that the area has to offer. Take in the natural scenery with established mature trees. Children attend the premier schools of Mansfield ISD and can walk or bike to all schools. This community of new homes is just steps away from walking trails, parks and the great outdoors. Grand Prairie offers relaxation, family fun, friendly neighbors and a smart place to live. Cedar Ridge is nestled in the middle of Dallas/Fort Worth and proximity to major employment centers plus convenient to highways 360, I20 and 287. Surrounded by hiking trails, parks and acres of open state parks, Cedar Ridge Estates offers new homes with 2 and 3 car garages. Wallethub.com recently named Grand Prairie the 2nd "Happiest City in Texas" - come see why!

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