Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar price properties found nearby.
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 1115 Edwards Cir, Dallas, TX, 75224 priced at $211,000 converts $2,040/mo rent into $539/mo cash flow after a $1,033/mo obligation. Total monthly income equals $2,040/mo, and annual cash flow totals $6,471/yr on $69,947 invested. Return on cash invested prints 29.16% in year one, and rental yield reads 11.6% against a $211,000 entry. Equity gained on principal adds $1,362/yr, while 5% annual appreciation compiles into $58,295 by year five. Five-year ROI reaches 153.71% and total cumulative return in cash sums $107,513. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,040/mo property income covering a $1,033/mo payment, not borrower’s personal income.
Single Family
Built in 1949
10,585 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75224, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,176 (100%) |
| Owner Occupied HU | 5,318 (47.6%) |
| Renter Occupied HU | 4,940 (44.2%) |
| Vacant Housing Units | 918 ( 8.2%) |
| Median Home Value | $297,919 |
| Average Home Value | $334,135 |
Residential
11,196
Single Family
7,662
Multi-Family
3,534
Businesses
604
Date | Event | Price |
|---|---|---|
| 2025-02-26 | Listed for sale | $211,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-26 | N/A | N/A | $215,530 | 29.59% |
| 2023-02-26 | N/A | N/A | $166,320 | N/A |
| 2022-02-26 | $38.89 | 163.13% | $166,320 | 21.69% |
No similar price properties found nearby.
Listed by: Roy Carmona • Mersaes Real Estate, Inc.
Mls Name: NTREIS
Mls ID: #20854183
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.
