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 13506 Waterfall Way, Dallas, TX, 75240 priced at $160,000 pairs $2,083/mo rent with $570/mo cash flow after a $783/mo payment. Total monthly income equals $2,083/mo, and annual cash flow comes to $6,844/yr on $53,040 invested. Return on cash invested is 32.81% in year one, and rental yield stands at 15.62% on a $160,000 basis. Equity gained on principal adds $1,032/yr, and 5% annual appreciation accumulates to $44,205 by year five. Five-year ROI measures 176.36% and total cumulative return in cash reaches $93,542. For financing, Ziffy Mortgage’s DSCR program evaluates $2,083/mo property income against a $783/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1970
3,092 sqft lot
$N/A/sqft
$375 monthly HOA
Neighborhood data shown for ZIP Code: 75240, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,532 (100%) |
| Owner Occupied HU | 2,391 (16.5%) |
| Renter Occupied HU | 10,786 (74.2%) |
| Vacant Housing Units | 1,355 ( 9.3%) |
| Median Home Value | $459,306 |
| Average Home Value | $604,977 |
Residential
12,400
Single Family
3,369
Multi-Family
9,031
Businesses
1,576
Date | Event | Price |
|---|---|---|
| 2024-10-16 | Listed for sale | $160,000 |
| 2024-10-15 | Listing removed | $179,400 |
| 2024-10-07 | Listed for sale | $179,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-18 | $60.28 | -53.39% | $249,640 | 24.22% |
| 2022-10-18 | $129.33 | 23.95% | $200,960 | 24.50% |
| 2021-10-18 | $104.34 | 44.74% | $161,410 | N/A |
Listed by: Kirill Kilesso • Keller Williams Realty DPR
Mls Name: NTREIS
Mls ID: #20755360
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.
