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 2305 Worthington St APT 202, Dallas, TX, 75204 listed at $315,000 pairs $2,482/mo rent with a $1,542/mo payment. Total monthly income runs $2,482/mo. Return on cash invested measures 15.49% in year one, and rental yield registers 9.46% at a $315,000 basis. Equity gained on principal adds $2,033/yr, and annual property appreciation at 5% supports $87,029 by year five. Five-year ROI tracks 82.99% and total cumulative return in cash totals $86,657. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,482/mo property income relative to a $1,542/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1999
1.67 Acres lot
$N/A/sqft
$547 monthly HOA
Neighborhood data shown for ZIP Code: 75204, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,712 (100%) |
| Owner Occupied HU | 4,057 (15.2%) |
| Renter Occupied HU | 19,903 (74.5%) |
| Vacant Housing Units | 2,752 (10.3%) |
| Median Home Value | $498,932 |
| Average Home Value | $566,321 |
Residential
25,882
Single Family
3,973
Multi-Family
21,909
Businesses
1,252
Date | Event | Price |
|---|---|---|
| 2024-10-01 | Listed for sale | $315,000 |
| 2024-09-23 | Listing removed | $315,000 |
| 2024-08-06 | Price change | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6182.88 | 17.04% | $283,070 | 25.37% |
| 2023-02-13 | $5282.76 | -8.44% | $225,780 | N/A |
| 2022-02-13 | $5769.55 | -4.76% | $225,780 | N/A |
Listed by: David Wyrick • Monument Realty
Mls Name: NTREIS
Mls ID: #20743234
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.
