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 Duncanville at 1814 Crystal Springs Dr, Duncanville, TX, 75137 priced at $285,000 pairs $2,225/mo rent with $126/mo cash flow after a $1,395/mo payment. Total monthly income equals $2,225/mo, and annual cash flow comes to $1,510/yr on $94,478 invested. Return on cash invested is 21.51% in year one, and rental yield stands at 9.37% on a $285,000 basis. Equity gained on principal adds $1,839/yr, and 5% annual appreciation accumulates to $78,740 by year five. Five-year ROI measures 112.95% and total cumulative return in cash reaches $106,710. For financing, Ziffy Mortgage’s DSCR program evaluates $2,225/mo property income against a $1,395/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1982
8,407 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75137, Duncanville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,119 (100%) |
| Owner Occupied HU | 4,924 (69.2%) |
| Renter Occupied HU | 1,936 (27.2%) |
| Vacant Housing Units | 259 ( 3.6%) |
| Median Home Value | $324,010 |
| Average Home Value | $359,358 |
Residential
7,064
Single Family
6,418
Multi-Family
646
Businesses
420
Date | Event | Price |
|---|---|---|
| 2025-03-13 | Listed for sale | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-13 | $5601.00 | 18.92% | $281,520 | 35.93% |
| 2023-03-13 | $4709.85 | N/A | $207,110 | N/A |
Listed by: Pedro Quiroz • JPAR Dallas
Mls Name: NTREIS
Mls ID: #20868604
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.
