Grand Riverside Plan, Cedar Ridge Estates, Grand Prairie, TX, 75054 | $510/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Grand Riverside Plan, Cedar Ridge Estates, Grand Prairie, TX, 75054 | $510/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
4217 sft

7634 Kiowana Ct, Grand Prairie, TX, 75054

Blanco Plan, South Pointe Village Series

4 Bed
3 Bath
3231 sft

Blanco Plan, South Pointe Village Series, Mansfield, TX, 76063

5 Bed
4 Bath
3935 sft

4916 Havenside Way, Mansfield, TX, 76063

4 Bed
3 Bath
2665 sft

Brittany 40 2F Plan, Dove Chase, Mansfield, TX, 76063

Nearby investment properties with comparable prices

4 Bed
3 Bath
3142 sft

3004 Valley View Dr, Joshua, TX, 76058

4 Bed
4 Bath
3839 sft

2106 Redding Dr, Mansfield, TX, 76084

4 Bed
3 Bath
3916 sft

Downton Abbey Plan, Prairie Ridge, Venus, TX, 76084

5 Bed
4 Bath
3881 sft

1509 Chickadee Dr, 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

Investment property for sale in Grand Prairie at Grand Riverside Plan, Cedar Ridge Estates, Grand Prairie, TX, 75054 uses $226,977 cash to close to unlock $6,117/yr annual cash flow and $510/mo monthly cash flow. Total monthly income runs $5,416/mo, and a $3,377/mo payment keeps the spread at $510/mo. Purchase price stands at $689,900, and rental yield measures 9.42% with $5,416/mo rent. Return on cash invested shows 22.76% in year one, and 5% annual appreciation builds toward $190,607 over five years. Five-year ROI reaches 119.29% and total cumulative return in cash records $270,769. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,416/mo property income covering a $3,377/mo payment rather than investor’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