2022 Bourbon StDallasTX75226
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis is a cash-flow-light asset: 2022 Bourbon St, Dallas, TX, 75226 in Dallas, $119,500, 9.57% gross yield, $103/mo net income. Consider it a market-entry position, the $953/mo rent covers the $537/mo payment with a margin, and 5%/yr appreciation is projected to add $33,016 to the asset's value over five years. Ziffy Mortgage approves DSCR loans (coverage 1.77) for non-U.S. residents without domestic income documentation. Consider a higher down payment to widen the monthly margin. Total projected return: $52,513.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 6.5% |
| Monthly Cash Flow | $103 | $450 |
City averages based on Dallas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $953 |
| Total Monthly Debt Service | $802 |
| DSCR Ratio | 1.19x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1926
3,049 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75226, Dallas, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,543 (100%) |
| Owner Occupied HU | 151 ( 4.3%) |
| Renter Occupied HU | 2,830 (79.9%) |
| Vacant Housing Units | 562 (15.9%) |
| Median Home Value | $416,667 |
| Average Home Value | $471,722 |
Housing Distribution
Address Breakdown
Residential
3,693
Single Family
389
Multi-Family
3,304
Businesses
838
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
Single Family
Built in 1926
3,049 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75226, Dallas, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,543 (100%) |
| Owner Occupied HU | 151 ( 4.3%) |
| Renter Occupied HU | 2,830 (79.9%) |
| Vacant Housing Units | 562 (15.9%) |
| Median Home Value | $416,667 |
| Average Home Value | $471,722 |
Housing Distribution
Address Breakdown
Residential
3,693
Single Family
389
Multi-Family
3,304
Businesses
838
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices