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 2628 Carmelita St, Dallas, TX, 75212 priced at $559,000 converts $4,140/mo rent into $165/mo cash flow after a $2,736/mo obligation. Total monthly income equals $4,140/mo, and annual cash flow totals $1,979/yr on $183,911 invested. Return on cash invested prints 21.14% in year one, and rental yield reads 8.89% against a $559,000 entry. Equity gained on principal adds $3,607/yr, while 5% annual appreciation compiles into $154,441 by year five. Five-year ROI reaches 110.61% and total cumulative return in cash sums $203,415. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,140/mo property income covering a $2,736/mo payment, not borrower’s personal income.
Single Family
Built in 2023
1,960 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75212, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,614 (100%) |
| Owner Occupied HU | 4,588 (43.2%) |
| Renter Occupied HU | 5,072 (47.8%) |
| Vacant Housing Units | 954 ( 9.0%) |
| Median Home Value | $263,214 |
| Average Home Value | $282,166 |
Residential
9,782
Single Family
6,618
Multi-Family
3,164
Businesses
915
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jagjit Singh • Jagjit Singh
Mls Name: NTREIS
Mls ID: #21109053
