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 2514 Blyth Dr, Dallas, TX, 75228 generates $3,508/mo in rent and, after a $1,463/mo payment, leaves $1,382/mo in cash flow. Total monthly income is $3,508/mo, and annual cash flow is $16,587/yr on $99,119 invested. Return on cash invested sits at 36.64% in year one, and rental yield is 14.08% on a $299,000 entry. Equity gained on principal adds $1,929/yr, while 5% annual appreciation builds toward $82,608 over five years. Five-year ROI reaches 193.83% and total cumulative return in cash sums $192,118. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,508/mo property income rather than buyer’s personal income.
Single Family
Built in 1955
7,623 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75228, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,806 (100%) |
| Owner Occupied HU | 11,522 (43.0%) |
| Renter Occupied HU | 13,198 (49.2%) |
| Vacant Housing Units | 2,086 ( 7.8%) |
| Median Home Value | $320,409 |
| Average Home Value | $351,371 |
Residential
25,654
Single Family
16,017
Multi-Family
9,637
Businesses
1,041
Date | Event | Price |
|---|---|---|
| 2024-07-08 | Listed for sale | $299,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $4336.20 | -8.59% | $188,960 | N/A |
| 2022-08-16 | $4743.62 | 40.90% | $188,960 | 48.06% |
| 2021-08-16 | $3366.60 | 3.38% | $127,620 | 6.31% |
Listed by: Shahida Bhaidani • Rayaan Realty Group
Mls Name: NTREIS
Mls ID: #20668102
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.
