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 1255 Harlandale Ave, Dallas, TX, 75216 priced at $275,000 pairs $2,310/mo rent with $354/mo cash flow after a $1,346/mo payment. Total monthly income equals $2,310/mo, and annual cash flow comes to $4,253/yr on $91,163 invested. Return on cash invested is 24.57% in year one, and rental yield stands at 10.08% on a $275,000 basis. Equity gained on principal adds $1,775/yr, and 5% annual appreciation accumulates to $75,977 by year five. Five-year ROI measures 129.1% and total cumulative return in cash reaches $117,695. For financing, Ziffy Mortgage’s DSCR program evaluates $2,310/mo property income against a $1,346/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1926
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75216, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,401 (100%) |
| Owner Occupied HU | 9,968 (51.4%) |
| Renter Occupied HU | 7,801 (40.2%) |
| Vacant Housing Units | 1,632 ( 8.4%) |
| Median Home Value | $142,118 |
| Average Home Value | $207,866 |
Residential
18,632
Single Family
15,796
Multi-Family
2,836
Businesses
962
Date | Event | Price |
|---|---|---|
| 2024-07-12 | Listed for sale | $275,000 |
| 2024-05-07 | Sold | N/A |
| 2024-04-21 | Pending sale | $169,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $3518.81 | -8.59% | $153,340 | N/A |
| 2022-08-16 | $3849.42 | 35.33% | $153,340 | 42.21% |
| 2021-08-16 | $2844.54 | 43.18% | $107,830 | 47.25% |
Listed by: Noemi Hernandez • JPAR - Plano
Mls Name: NTREIS
Mls ID: #20669263
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.
