








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 3103 Hedgerow Dr, Dallas, TX, 75235 offers a 9.77% rental yield on a $589,000 purchase with $4,794/mo rent. Total monthly income registers $4,794/mo, and a $2,883/mo payment leaves $605/mo available for distribution. Annual cash flow reaches $7,265/yr on $193,781 to close, and return on cash invested stands at 23.81% in year one. Equity gained on principal adds $3,801/yr while 5% annual appreciation supports $162,730 over five years. Portfolio math shows five-year ROI at 124.95% and total cumulative return in cash at $242,126. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,794/mo property income against a $2,883/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2005
5,314 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75235, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,854 (100%) |
| Owner Occupied HU | 2,031 (17.1%) |
| Renter Occupied HU | 8,194 (69.1%) |
| Vacant Housing Units | 1,629 (13.7%) |
| Median Home Value | $331,769 |
| Average Home Value | $412,850 |
Residential
10,714
Single Family
2,964
Multi-Family
7,750
Businesses
1,195
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: Jamie Marancenbaum • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #21007788