Royal II Plan, Noble Residency Estates, Grand Prairie, TX, 75052 | $1,092/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3789 sft

5508 Lavaca Rd, Grand Prairie, TX, 75052

4 Bed
4 Bath
3218 sft

2352 Palo Pinto Rd, Grand Prairie, TX, 75052

5 Bed
4 Bath
3400 sft

Royal IIB Plan, Noble Residency Estates, Grand Prairie, TX, 75052

4 Bed
3 Bath
3101 sft

2727 Honey Suckle Dr, Grand Prairie, TX, 75052

Nearby investment properties with comparable prices

4 Bed
4 Bath
3454 sft

900 Riviera Dr, Mansfield, TX, 76063

4 Bed
3 Bath
3486 sft

7301 Granville Dr, Mansfield, TX, 76063

3 Bed
3 Bath
3416 sft

1419 Harbourtown Cir, Mansfield, TX, 76063

4 Bed
4 Bath
3056 sft

1415 Misty Pasture Way, Venus, TX, 76084

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 Royal II Plan, Noble Residency Estates, Grand Prairie, TX, 75052 uses $228,655 cash to close to unlock $13,109/yr annual cash flow and $1,092/mo monthly cash flow. Total monthly income runs $6,100/mo, and a $3,402/mo payment keeps the spread at $1,092/mo. Purchase price stands at $695,000, and rental yield measures 10.53% with $6,100/mo rent. Return on cash invested shows 25.79% in year one, and 5% annual appreciation builds toward $192,016 over five years. Five-year ROI reaches 135.71% and total cumulative return in cash records $310,302. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,100/mo property income covering a $3,402/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$65 monthly HOA

More details about the property

Introducing ROYAL II our architectural masterpiece, the epitome of modern living - a newly constructed open concept 2-story multi-generational design home. This extraordinary residence blends style and functionality seamlessly, creating a harmonious environment for all generations to thrive together. As you step inside, prepare to be enchanted by the grandeur of the open layout, allowing natural light to dance across the spacious interiors. The thoughtfully designed floor plan provides a perfect balance of privacy and togetherness, with separate wings for each family, yet connected communal spaces for unforgettable gatherings. Luxurious amenities abound, from the gourmet chef's kitchen to the serene master suites, each adorned with exquisite finishes and handcrafted details. A large covered patio with captivating outdoor entertainment area. This visionary home is more than just a dwelling; it's an invitation to create lasting memories and embrace the joys of multi-generational living at its finest. Welcome to a residence where generations unite and dreams flourish.

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