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 3225 Hugo Pl, Dallas, TX, 75204 generates $4,243/mo in rent, after a $3,769/mo payment. Total monthly income is $4,243/mo. Return on cash invested sits at 12.46% in year one, and rental yield is 6.61% on a $770,000 entry. Equity gained on principal adds $4,969/yr, while 5% annual appreciation builds toward $212,737 over five years. Five-year ROI reaches 64.7% and total cumulative return in cash sums $163,905. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,243/mo property income rather than buyer’s personal income.
Townhouse
Built in 2012
784.08 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-08-15 | Listed for sale | $770,000 |
| 2025-07-30 | Listing removed | $770,000 |
| 2025-07-21 | Contingent | $770,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-15 | $17249.33 | 6.08% | $756,540 | 8.86% |
| 2023-08-15 | $16260.78 | 16.12% | $694,970 | 26.82% |
| 2022-08-15 | $14003.47 | -4.76% | $548,000 | N/A |
Listed by: Kelly Gurnee • CLAY STAPP + CO
Mls Name: NTREIS
Mls ID: #21002421
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.
