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 1930 Calypso St, Dallas, TX, 75212 listed at $865,000 pairs $9,398/mo rent with a $4,234/mo payment to leave $3,247/mo cash flow. Total monthly income runs $9,398/mo, and annual cash flow reaches $38,959/yr on $284,585 cash to close. Return on cash invested measures 33.75% in year one, and rental yield registers 13.04% at a $865,000 basis. Equity gained on principal adds $5,582/yr, and annual property appreciation at 5% supports $238,984 by year five. Five-year ROI tracks 178.25% and total cumulative return in cash totals $507,267. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $9,398/mo property income relative to a $4,234/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
0.30 Acres 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 |
|---|---|---|
| 2024-08-16 | Listed for sale | $865,000 |
| 2023-09-14 | Listing removed | N/A |
| 2023-08-31 | Listed for sale | $330,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2022-08-31 | $6527.23 | 22.18% | $260,010 | 28.39% |
| 2021-08-31 | $5342.47 | 34.23% | $202,520 | 38.04% |
| 2020-08-31 | $3980.06 | -0.38% | $146,710 | 0.38% |
Listed by: Christin Melton • Evolve Real Estate LLC
Mls Name: NTREIS
Mls ID: #20705387
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.
