17820 Windflower Way UNIT 1403DallasTX75252
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 17820 Windflower Way UNIT 1403, Dallas, TX, 75252 in Dallas earns a 9.7% gross yield at $287,900. Rent of $2,328/mo nets $281/mo after the $1,295/mo mortgage. The 1.80 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $79,541 and $2,652/yr in equity accumulation project a total cumulative return of $128,355.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 6.5% |
| Monthly Cash Flow | $281 | $450 |
City averages based on Dallas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,328 |
| Total Monthly Debt Service | $1,933 |
| DSCR Ratio | 1.20x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75252, Dallas, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,239 (100%) |
| Owner Occupied HU | 6,010 (42.2%) |
| Renter Occupied HU | 7,471 (52.5%) |
| Vacant Housing Units | 758 ( 5.3%) |
| Median Home Value | $641,190 |
| Average Home Value | $684,090 |
Housing Distribution
Address Breakdown
Residential
14,483
Single Family
6,217
Multi-Family
8,266
Businesses
795
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Condo
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75252, Dallas, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,239 (100%) |
| Owner Occupied HU | 6,010 (42.2%) |
| Renter Occupied HU | 7,471 (52.5%) |
| Vacant Housing Units | 758 ( 5.3%) |
| Median Home Value | $641,190 |
| Average Home Value | $684,090 |
Housing Distribution
Address Breakdown
Residential
14,483
Single Family
6,217
Multi-Family
8,266
Businesses
795
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices