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 3022 Blue Pine Pl, Dallas, TX, 75253 offers a 9.24% rental yield on a $342,900 purchase with $2,639/mo rent. Total monthly income registers $2,639/mo, and a $1,678/mo payment leaves $201/mo available for distribution. Annual cash flow reaches $2,411/yr on $113,671 to close, and return on cash invested stands at 22.03% in year one. Equity gained on principal adds $2,213/yr while 5% annual appreciation supports $94,737 over five years. Portfolio math shows five-year ROI at 115.41% and total cumulative return in cash at $131,189. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,639/mo property income against a $1,678/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75253, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,838 (100%) |
| Owner Occupied HU | 5,536 (70.6%) |
| Renter Occupied HU | 2,005 (25.6%) |
| Vacant Housing Units | 297 ( 3.8%) |
| Median Home Value | $175,200 |
| Average Home Value | $213,498 |
Residential
7,970
Single Family
7,658
Multi-Family
312
Businesses
171
Date | Event | Price |
|---|---|---|
| 2025-12-06 | Listed for sale | $342,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Century Communities
Mls Name: Century Communities
Mls Provider:
Mls ID: #N/A
