3130 N Harwood St APT 802DallasTX75201
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Total monthly income runs $5,644/mo, and a $5,311/mo payment. Purchase price stands at $1,085,000, and rental yield measures 6.24% with $5,644/mo rent. Return on cash invested shows 5.12% in year one, and 5% annual appreciation builds toward $299,766 over five years. Five-year ROI reaches 27.63% and total cumulative return in cash records $97,130. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,644/mo property income covering a $5,311/mo payment rather than investor’s personal income.
Condo
Built in 2018
1.87 Acres lot
$N/A/sqft
$1,698 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75201, Dallas, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,347 (100%) |
| Owner Occupied HU | 1,097 ( 7.6%) |
| Renter Occupied HU | 10,921 (76.1%) |
| Vacant Housing Units | 2,329 (16.2%) |
| Median Home Value | $775,794 |
| Average Home Value | $999,701 |
Housing Distribution
Address Breakdown
Residential
14,564
Single Family
521
Multi-Family
14,043
Businesses
2,097
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Warren Barreto • Reneto Realty
Mls Name: NTREIS
Mls ID: #20565235
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.