Owner-reported financials
Reported by the owner or agent · estimates.
What’s special
This house in Grand Prairie, TX is modeled as a rental investment. At list price it pencils to an estimated 1.48× DSCR and 12.9% gross yield on a standard 75% LTV DSCR loan — meaning the projected rent comfortably covers the mortgage payment. Whether you’re expanding a portfolio or buying your first income property, it’s a data-backed starting point for a serious rental-property buyer.
Permit status
Rentals may require a permit in this market — seller-reported, unverified. Buyers should independently confirm permit status and transferability before making an offer.
Get rental-property financing
Work with a matched DSCR lender for financing based on the property’s income — not just your W-2.
Learn more & get a quoteProperty features
Calculate potential returns
See how a different purchase price changes the numbers.
- Total investment
- $58,800
- Financing (75% LTV)
- $157,500
- Revenue
- $2,249/mo
- Debt service
- $1,101/mo
- Operating expenses
- $417/mo
- Net cash flow
- $731/mo
Estimates at 75% LTV, 7.5% rate, 30-yr amortization — not an offer. Verify all figures.
Frequently asked questions
Is 1618 Willow St currently a rental?
The best way to confirm is to check whether the property is currently operating as a rental. Rental history and permit status should be independently verified with local sources before you make an offer.
Are rentals allowed in Grand Prairie?
Regulations vary by jurisdiction and can come down to the specific street or permit. Verify the current rules with the city before assuming the property can be operated as a rental.
How accurate is the estimate for 1618 Willow St?
Revenue and return estimates are modeled from nearby rentals and comparable properties. They are directionally useful starting points, not forecasts — use them alongside your own analysis.
Can I get a loan for 1618 Willow St?
This depends on several factors, including your credit and reserves. DealRatio is a marketing and information service, not a lender or mortgage broker. We connect interested investors with lending partners. Get matched with a DSCR lender to confirm your options.
Property values, rents, and market figures are modeled or sourced estimates. Please verify all figures before making decisions. All figures are estimates for informational purposes only — not an approval, commitment to lend, or rate offer. Actual terms depend on lender underwriting, credit, appraisal, reserves, and property condition.