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 2604 Appledale Ln, Dallas, TX, 75287 offers a 9.9% rental yield on a $399,900 purchase with $3,300/mo rent. Total monthly income registers $3,300/mo, and a $1,957/mo payment leaves $457/mo available for distribution. Annual cash flow reaches $5,479/yr on $132,567 to close, and return on cash invested stands at 24.04% in year one. Equity gained on principal adds $2,580/yr while 5% annual appreciation supports $110,485 over five years. Portfolio math shows five-year ROI at 126.22% and total cumulative return in cash at $167,324. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,300/mo property income against a $1,957/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1983
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75287, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 30,067 (100%) |
| Owner Occupied HU | 5,785 (19.2%) |
| Renter Occupied HU | 22,200 (73.8%) |
| Vacant Housing Units | 2,082 ( 6.9%) |
| Median Home Value | $488,669 |
| Average Home Value | $571,993 |
Residential
28,960
Single Family
6,042
Multi-Family
22,918
Businesses
641
Date | Event | Price |
|---|---|---|
| 2024-08-30 | Listed for sale | $399,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $696.88 | -4.06% | $372,775 | 10.00% |
| 2022-08-31 | $726.35 | 2.82% | $338,886 | 10.00% |
| 2021-08-31 | $706.43 | 5.28% | $308,078 | 1.59% |
Listed by: Cindy Torgussen • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #20705846
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.
