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 3022 Verde Vista Trl, Dallas, TX, 75236 priced at $230,000 pairs $2,388/mo rent with $736/mo cash flow after a $1,126/mo payment. Total monthly income equals $2,388/mo, and annual cash flow comes to $8,836/yr on $76,245 invested. Return on cash invested is 31.5% in year one, and rental yield stands at 12.46% on a $230,000 basis. Equity gained on principal adds $1,484/yr, and 5% annual appreciation accumulates to $63,545 by year five. Five-year ROI measures 166.34% and total cumulative return in cash reaches $126,823. For financing, Ziffy Mortgage’s DSCR program evaluates $2,388/mo property income against a $1,126/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2001
3,659 sqft lot
$N/A/sqft
$190 annually HOA
Neighborhood data shown for ZIP Code: 75236, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,628 (100%) |
| Owner Occupied HU | 2,386 (36.0%) |
| Renter Occupied HU | 3,397 (51.3%) |
| Vacant Housing Units | 845 (12.7%) |
| Median Home Value | $302,867 |
| Average Home Value | $317,813 |
Residential
7,592
Single Family
2,972
Multi-Family
4,620
Businesses
283
Date | Event | Price |
|---|---|---|
| 2025-04-29 | Listed for sale | $230,000 |
| 2025-04-01 | Listing removed | $230,000 |
| 2025-03-31 | Contingent | $230,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-29 | $2792.45 | 10.74% | $281,030 | N/A |
| 2023-04-29 | $2521.59 | -17.45% | $281,030 | 34.57% |
| 2022-04-29 | $3054.60 | -0.15% | $208,830 | 27.29% |
Listed by: Mariqus Alexander • Powerstar Realty
Mls Name: NTREIS
Mls ID: #20919207
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.
