Jupiter Plan, Noble Residency EstatesGrand 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 Jupiter Plan, Noble Residency Estates, Grand Prairie, TX, 75052 listed at $605,000 pairs $4,427/mo rent with a $2,961/mo payment to leave $60/mo cash flow. Total monthly income runs $4,427/mo, and annual cash flow reaches $719/yr on $199,045 cash to close. Return on cash invested measures 20.42% in year one, and rental yield registers 8.78% at a $605,000 basis. Equity gained on principal adds $3,904/yr, and annual property appreciation at 5% supports $167,150 by year five. Five-year ROI tracks 106.91% and total cumulative return in cash totals $212,794. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,427/mo property income relative to a $2,961/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2026
N/A lot
$N/A/sqft
$65 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 • Royal Family Homes
Mls Name: Royal Family Homes
Mls ID: #N/A