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% |
Investment property for sale in Dallas at 18333 Roehampton Dr APT 718, Dallas, TX, 75252 offers a 11.92% rental yield on a $160,000 purchase with $1,589/mo rent. Total monthly income registers $1,589/mo, and a $783/mo payment leaves $195/mo available for distribution. Annual cash flow reaches $2,344/yr on $53,040 to close, and return on cash invested stands at 24.33% in year one. Equity gained on principal adds $1,032/yr while 5% annual appreciation supports $44,205 over five years. Portfolio math shows five-year ROI at 129.91% and total cumulative return in cash at $68,906. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,589/mo property income against a $783/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1985
1,219 sqft lot
$N/A/sqft
$256 monthly HOA
Neighborhood data shown for ZIP Code: 75252, Dallas, TX area.
| 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 |
Residential
14,483
Single Family
6,217
Multi-Family
8,266
Businesses
795
Date | Event | Price |
|---|---|---|
| 2025-08-09 | Listed for sale | $160,000 |
| 2021-06-07 | Sold | N/A |
| 2021-06-03 | Pending sale | $141,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-09 | $1060.56 | 19.99% | $168,553 | 10.00% |
| 2023-08-09 | $883.91 | N/A | $153,230 | 10.00% |
| 2022-08-09 | N/A | N/A | $139,300 | 6.16% |
Listed by: Nan Elizabet Byorum • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #20928674
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.
