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% |
Total monthly income runs $2,426/mo, and a $2,227/mo payment. Purchase price stands at $454,900, and rental yield measures 6.4% with $2,426/mo rent. Return on cash invested shows 11.48% in year one, and 5% annual appreciation builds toward $125,680 over five years. Five-year ROI reaches 59.58% and total cumulative return in cash records $89,840. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,426/mo property income covering a $2,227/mo payment rather than investor’s personal income.
Condo
Built in 2022
7,013 sqft lot
$N/A/sqft
$250 monthly HOA
Neighborhood data shown for ZIP Code: 75235, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,854 (100%) |
| Owner Occupied HU | 2,031 (17.1%) |
| Renter Occupied HU | 8,194 (69.1%) |
| Vacant Housing Units | 1,629 (13.7%) |
| Median Home Value | $331,769 |
| Average Home Value | $412,850 |
Residential
10,714
Single Family
2,964
Multi-Family
7,750
Businesses
1,195
Date | Event | Price |
|---|---|---|
| 2025-08-13 | Listed for rent | $3,400 |
| 2025-08-13 | Listing removed | $3,400 |
| 2025-07-15 | Listed for sale | $454,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Eugene Gonzalez • Dave Perry Miller Real Estate
Mls Name: NTREIS
Mls ID: #21001512
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.
