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 2804 W Brooklyn Ave, Dallas, TX, 75211 with 5% annual appreciation on a $375,000 basis while $6,438/mo rent supports operations. Total monthly income totals $6,438/mo and a $1,835/mo payment preserves $3,772/mo for cash returns. Annual cash flow comes to $45,261/yr on $124,313 deployed, and return on cash invested reaches 56.32% in year one. Equity gained on principal adds $2,420/yr, and five-year appreciation sums $103,606 alongside rental yield of 20.6%. Five-year ROI measures 299.3% and total cumulative return in cash totals $372,063.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $6,438/mo property income versus a $1,835/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1920
7,013 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75211, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,813 (100%) |
| Owner Occupied HU | 10,435 (45.7%) |
| Renter Occupied HU | 10,877 (47.7%) |
| Vacant Housing Units | 1,501 ( 6.6%) |
| Median Home Value | $250,988 |
| Average Home Value | $293,982 |
Residential
22,758
Single Family
17,260
Multi-Family
5,498
Businesses
1,279
Date | Event | Price |
|---|---|---|
| 2024-07-10 | Price change | $375,000 |
| 2024-06-06 | Listed for sale | $385,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $4999.87 | 5.66% | $217,880 | 15.59% |
| 2022-08-16 | $4732.06 | -13.28% | $188,500 | -8.87% |
| 2021-08-16 | $5456.69 | -2.76% | $206,850 | N/A |
Listed by: Cody Carson • Douglas Elliman Real Estate
Mls Name: NTREIS
Mls ID: #20637882
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.
