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 3015 Bryan St APT 3E, Dallas, TX, 75204 generates $2,564/mo in rent, after a $1,463/mo payment. Total monthly income is $2,564/mo. Return on cash invested sits at 18.79% in year one, and rental yield is 10.29% 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 100.4% and total cumulative return in cash sums $99,514. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,564/mo property income rather than buyer’s personal income.
Condo
Built in 2004
1.16 Acres lot
$N/A/sqft
$531 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 |
|---|---|---|
| 2024-09-10 | Listed for sale | $299,000 |
| 2020-07-30 | Sold | N/A |
| 2020-07-17 | Pending sale | $244,923 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4055.78 | 9.61% | $284,880 | 17.07% |
| 2023-12-27 | $3700.16 | -21.30% | $243,340 | N/A |
| 2022-12-27 | $4701.37 | -26.76% | $243,340 | N/A |
Listed by: Ace Lahli • Douglas Elliman Real Estate
Mls Name: NTREIS
Mls ID: #20725313
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.
