221 S Henderson Ave, Dallas, TX, 75214 | $285/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

221 S Henderson Ave, Dallas, TX, 75214 | $285/mo Cash Flow | Ziffy

For Sale

Motivated Seller

Listed for sale 2 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2606 sft

4914 Reiger Ave, Dallas, TX, 75214

2 Bed
2 Bath
936 sft

3325 Brantley St, Dallas, TX, 75212

2 Bed
2 Bath
1149 sft

2408 Victory Park Ln APT 741, Dallas, TX, 75219

3 Bed
3 Bath
2771 sft

Carolina II Plan, Maplewood, Glenn Heights, TX, 75154

Nearby investment properties with comparable prices

4 Bed
4 Bath
3359 sft

Rose Plan, Homestead at Daniel Farms, Desoto, TX, 75115

4 Bed
3 Bath
2752 sft

Hawthorne II Plan, Trees Farm, Desoto, TX, 75115

4 Bed
4 Bath
3518 sft

Spring Cress Plan, Addison Hills, Ndksfe Cedar Hill, TX, 75116

4 Bed
3 Bath
2816 sft

Dewberry Side Entry Plan, Trees Farm, Desoto, TX, 75115

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Dallas at 221 S Henderson Ave, Dallas, TX, 75214 uses $169,731 cash to close to unlock $3,425/yr annual cash flow and $285/mo monthly cash flow. Total monthly income runs $3,954/mo, and a $2,525/mo payment keeps the spread at $285/mo. Purchase price stands at $515,900, and rental yield measures 9.2% with $3,954/mo rent. Return on cash invested shows 22.08% in year one, and 5% annual appreciation builds toward $142,534 over five years. Five-year ROI reaches 115.67% and total cumulative return in cash records $196,328. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,954/mo property income covering a $2,525/mo payment rather than investor’s personal income.

Single Family

Built in 2025

5,662 sqft lot

$N/A/sqft

No HOA

More details about the property

Motivated seller lowest priced New Construction in East Dallas. Discover luxury living in this impeccably designed 3-bedroom, 2.2 bathroom modern duplex, perfectly situated near the scenic Santa Fe Trail in Dallas. This contemporary three-story masterpiece offers a seamless blend of style, comfort, and functionality. Features: Open Concept Living: The main floor boasts an expansive living and dining area flooded with natural light, a cozy fireplace with tile finishes. Sleek finishes and modern fixtures create a sophisticated atmosphere. A chefs dream, the kitchen features quartz countertops, top-of-the-line stainless steel appliances, a large island with bar seating, and custom cabinetry for ample storage with pull out drawers. The Bedrooms on the second floor hosts two spacious bedrooms with walk-in closets and large windows that frame stunning views, the Master bedroom has box ceiling with led lights floating vanity and walk in showers. The third floor is dedicated to the luxurious Game room, complete with a half bath and a private balcony. Located just steps from the Santa Fe Trail, this home offers unparalleled access to walking, biking, and outdoor activities while being minutes from vibrant shopping, dining, and entertainment options in Downtown Dallas and Deep Ellum. Both units are available

Neighborhood Data

Neighborhood data shown for ZIP Code: 75214, Dallas, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,675 (100%)
Owner Occupied HU	9,185 (52.0%)
Renter Occupied HU	7,088 (40.1%)
Vacant Housing Units	1,402 ( 7.9%)
Median Home Value	$691,446
Average Home Value	$821,666