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 1136 N Tillery St, Dallas, TX, 75211 offers $5,018/mo rent that, after a $1,615/mo payment, leaves $2,672/mo cash flow. Total monthly income is $5,018/mo, and annual cash flow is $32,061/yr on $109,362 cash. Return on cash invested measures 49.23% in year one, and rental yield stands at 18.25% at a $329,900 entry. Equity gained on principal adds $2,129/yr while 5% annual appreciation compounds into $91,145 by year five. Five-year ROI records 261.26% and total cumulative return in cash reaches $285,723. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,018/mo property income versus a $1,615/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1950
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75211, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,813 (100%) |
| Owner Occupied HU | 10,435 (45.7%) |
| Renter Occupied HU | 10,877 (47.7%) |
| Vacant Housing Units | 1,501 ( 6.6%) |
| Median Home Value | $250,988 |
| Average Home Value | $293,982 |
Residential
22,758
Single Family
17,260
Multi-Family
5,498
Businesses
1,279
Date | Event | Price |
|---|---|---|
| 2024-08-23 | Price change | $329,900 |
| 2024-08-15 | Listed for sale | $349,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $1088.19 | -31.09% | $192,080 | 16.14% |
| 2022-08-31 | $1579.18 | -4.27% | $165,380 | 12.47% |
| 2021-08-31 | $1649.60 | 9.19% | $147,050 | 78.18% |
Listed by: Henderson Luna • Henderson Luna Realty
Mls Name: NTREIS
Mls ID: #20703542
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.
