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 1903 Shaw St, Dallas, TX, 75212 offers $8,180/mo rent that, after a $2,932/mo payment, leaves $3,920/mo cash flow. Total monthly income is $8,180/mo, and annual cash flow is $47,043/yr on $197,071 cash. Return on cash invested measures 43.93% in year one, and rental yield stands at 16.39% at a $599,000 entry. Equity gained on principal adds $3,865/yr while 5% annual appreciation compounds into $165,493 by year five. Five-year ROI records 232.86% and total cumulative return in cash reaches $458,902. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $8,180/mo property income versus a $2,932/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
4,225 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75212, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,614 (100%) |
| Owner Occupied HU | 4,588 (43.2%) |
| Renter Occupied HU | 5,072 (47.8%) |
| Vacant Housing Units | 954 ( 9.0%) |
| Median Home Value | $263,214 |
| Average Home Value | $282,166 |
Residential
9,782
Single Family
6,618
Multi-Family
3,164
Businesses
915
Date | Event | Price |
|---|---|---|
| 2024-06-27 | Price change | $599,000 |
| 2024-06-07 | Listed for sale | $614,990 |
| 2024-05-14 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $1752.52 | -8.59% | $76,370 | N/A |
| 2022-08-16 | $1917.19 | 14.18% | $76,370 | 19.98% |
| 2021-08-16 | $1679.07 | 45.87% | $63,650 | 50.01% |
Listed by: Brian Rouseau • EXP REALTY
Mls Name: NTREIS
Mls ID: #20631668
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.
