Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Dallas at 1107 S Waverly Dr, Dallas, TX, 75208 priced at $425,000 converts $3,474/mo rent into $452/mo cash flow after a $2,080/mo obligation. Total monthly income equals $3,474/mo, and annual cash flow totals $5,423/yr on $140,888 invested. Return on cash invested prints 23.76% in year one, and rental yield reads 9.81% against a $425,000 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation compiles into $117,420 by year five. Five-year ROI reaches 124.68% and total cumulative return in cash sums $175,661. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,474/mo property income covering a $2,080/mo payment, not borrower’s personal income.
Single Family
Built in 1925
7,056 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75208, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,625 (100%) |
| Owner Occupied HU | 6,019 (41.2%) |
| Renter Occupied HU | 6,897 (47.2%) |
| Vacant Housing Units | 1,709 (11.7%) |
| Median Home Value | $466,400 |
| Average Home Value | $537,812 |
Residential
14,325
Single Family
9,342
Multi-Family
4,983
Businesses
1,540
Date | Event | Price |
|---|---|---|
| 2025-09-14 | Listed for sale | $425,000 |
| 2025-05-27 | Sold | N/A |
| 2025-05-19 | Pending sale | $375,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-14 | $4430.66 | 9.40% | $332,670 | 17.36% |
| 2023-09-14 | $4049.91 | -11.57% | $283,470 | 19.29% |
| 2022-09-14 | $4579.94 | -4.20% | $237,630 | N/A |
Listed by: Edel Trejo-Gonzalez • Keller Williams Central
Mls Name: NTREIS
Mls ID: #21045710
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
