Northcrest FSW (w/Media) Plan, Mira Lagos Crossing, Grand Prairie, TX, 75054 | $421/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3297 sft

2813 Carrington Dr, Mansfield, TX, 76063

3 Bed
3 Bath
3624 sft

922 Riviera Dr, Mansfield, TX, 76063

3 Bed
2 Bath
1863 sft

2757 Stadium View Dr, Fort Worth, TX, 76118

4 Bed
2 Bath
2092 sft

4418 Emerald Leaf Dr, Mansfield, TX, 76063

Nearby investment properties with comparable prices

5 Bed
5 Bath
3261 sft

4414 Bel Air Dr, Midlothian, TX, 76065

4 Bed
3 Bath
2824 sft

3609 Jane St, Grand Prairie, TX, 76084

4 Bed
4 Bath
3026 sft

4601 Nomad Dr, Midlothian, TX, 76065

4 Bed
3 Bath
2916 sft

2916W Plan, Bridgewater 60', Midlothian, TX, 76065

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 Northcrest FSW (w/Media) Plan, Mira Lagos Crossing, Grand Prairie, TX, 75054 listed at $705,950 pairs $5,441/mo rent with a $3,455/mo payment to leave $421/mo cash flow. Total monthly income runs $5,441/mo, and annual cash flow reaches $5,054/yr on $232,258 cash to close. Return on cash invested measures 22.24% in year one, and rental yield registers 9.25% at a $705,950 basis. Equity gained on principal adds $4,555/yr, and annual property appreciation at 5% supports $195,041 by year five. Five-year ROI tracks 116.52% and total cumulative return in cash totals $270,636. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,441/mo property income relative to a $3,455/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

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