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 1219 S Waverly Dr, Dallas, TX, 75208 priced at $399,000 pairs $3,474/mo rent with $637/mo cash flow after a $1,953/mo payment. Total monthly income equals $3,474/mo, and annual cash flow comes to $7,639/yr on $132,269 invested. Return on cash invested is 25.68% in year one, and rental yield stands at 10.45% on a $399,000 basis. Equity gained on principal adds $2,575/yr, and 5% annual appreciation accumulates to $110,236 by year five. Five-year ROI measures 135.03% and total cumulative return in cash reaches $178,598. For financing, Ziffy Mortgage’s DSCR program evaluates $3,474/mo property income against a $1,953/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1948
7,710 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 |
|---|---|---|
| 2025-04-22 | Listed for sale | $399,000 |
| 2024-06-25 | Listing removed | $399,000 |
| 2024-06-01 | Price change | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-23 | $5487.00 | 4.98% | $343,490 | -1.22% |
| 2023-04-23 | $5226.81 | -9.17% | $347,730 | 18.74% |
| 2022-04-23 | $5754.57 | -6.61% | $292,860 | N/A |
Listed by: Brandon Stewart • RE/MAX Associates of Mansfield
Mls Name: NTREIS
Mls ID: #20911121
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.
