Royal II 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
Rental property for sale in Grand Prairie at Royal II Plan, Noble Residency Estates, Grand Prairie, TX, 75052 priced at $675,000 converts $4,932/mo rent into $82/mo cash flow after a $3,304/mo obligation. Total monthly income equals $4,932/mo, and annual cash flow totals $981/yr on $222,075 invested. Return on cash invested prints 20.5% in year one, and rental yield reads 8.77% against a $675,000 entry. Equity gained on principal adds $4,356/yr, while 5% annual appreciation compiles into $186,490 by year five. Five-year ROI reaches 107.31% and total cumulative return in cash sums $238,299. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,932/mo property income covering a $3,304/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$50 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