2005 Hearne AveDallasTX75212
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
Investment Highlights
Investment property for sale in Dallas at 2005 Hearne Ave, Dallas, TX, 75212 uses $229,971 cash to close to unlock $2,851/yr annual cash flow and $238/mo monthly cash flow. Total monthly income runs $5,208/mo, and a $3,421/mo payment keeps the spread at $238/mo. Purchase price stands at $699,000, and rental yield measures 8.94% with $5,208/mo rent. Return on cash invested shows 21.3% in year one, and 5% annual appreciation builds toward $193,121 over five years. Five-year ROI reaches 111.48% and total cumulative return in cash records $256,382. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,208/mo property income covering a $3,421/mo payment rather than investor’s personal income.
Single Family
Built in 2026
10,846 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75212, Dallas, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
9,782
Single Family
6,618
Multi-Family
3,164
Businesses
915
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices