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% |
Rental property for sale in Dallas at 2305 Worthington St APT 208, Dallas, TX, 75204 generates $3,536/mo in rent, after a $2,325/mo payment. Total monthly income is $3,536/mo. Return on cash invested sits at 14.77% in year one, and rental yield is 8.93% on a $475,000 entry. Equity gained on principal adds $3,065/yr, while 5% annual appreciation builds toward $131,234 over five years. Five-year ROI reaches 78.83% and total cumulative return in cash sums $124,135. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,536/mo property income rather than buyer’s personal income.
Condo
Built in 1999
1.67 Acres lot
$N/A/sqft
$832 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 |
|---|---|---|
| 2024-09-13 | Listed for sale | $475,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-17 | $5236.67 | -17.85% | $315,330 | N/A |
| 2022-10-17 | $6374.36 | -7.32% | $315,330 | N/A |
| 2021-10-17 | $6878.15 | -1.18% | $315,330 | -4.51% |
Listed by: Terri Gum • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #20728003
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.
