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 3410 Navaro St, Dallas, TX, 75212 priced at $470,000 pairs $3,948/mo rent with $276/mo cash flow after a $2,300/mo payment. Total monthly income equals $3,948/mo, and annual cash flow comes to $3,307/yr on $155,805 invested. Return on cash invested is 22.03% in year one, and rental yield stands at 10.08% on a $470,000 basis. Equity gained on principal adds $3,033/yr, and 5% annual appreciation accumulates to $129,852 by year five. Five-year ROI measures 116.35% and total cumulative return in cash reaches $181,281. For financing, Ziffy Mortgage’s DSCR program evaluates $3,948/mo property income against a $2,300/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2022
6,751 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75212, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,614 (100%) |
| Owner Occupied HU | 4,588 (43.2%) |
| Renter Occupied HU | 5,072 (47.8%) |
| Vacant Housing Units | 954 ( 9.0%) |
| Median Home Value | $263,214 |
| Average Home Value | $282,166 |
Residential
9,782
Single Family
6,618
Multi-Family
3,164
Businesses
915
Date | Event | Price |
|---|---|---|
| 2025-06-20 | Contingent | $470,000 |
| 2025-05-02 | Listed for sale | $470,000 |
| 2024-12-01 | Listing removed | $545,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $11768.56 | -11.49% | $526,550 | -9.12% |
| 2023-06-25 | $13295.96 | 307.42% | $579,400 | 345.69% |
| 2022-06-25 | $3263.48 | 90.32% | $130,000 | 100.00% |
Listed by: Lisa Flores • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #20923082
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.
