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 Farmers Branch at 3451 Courtyard Cir, Farmers Branch, TX, 75234 priced at $450,000 converts $3,480/mo rent into $280/mo cash flow after a $2,203/mo obligation. Total monthly income equals $3,480/mo, and annual cash flow totals $3,354/yr on $149,175 invested. Return on cash invested prints 22.16% in year one, and rental yield reads 9.28% against a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation compiles into $124,327 by year five. Five-year ROI reaches 116.11% and total cumulative return in cash sums $173,214. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,480/mo property income covering a $2,203/mo payment, not borrower’s personal income.
Single Family
Built in 1978
3,310 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75234, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,711 (100%) |
| Owner Occupied HU | 7,358 (41.5%) |
| Renter Occupied HU | 8,433 (47.6%) |
| Vacant Housing Units | 1,920 (10.8%) |
| Median Home Value | $381,329 |
| Average Home Value | $469,512 |
Residential
17,700
Single Family
8,971
Multi-Family
8,729
Businesses
2,307
Date | Event | Price |
|---|---|---|
| 2025-05-11 | Listed for sale | $450,000 |
| 2025-04-24 | Listing removed | $450,000 |
| 2025-04-18 | Listed for sale | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-12 | $4756.31 | 15.95% | $544,080 | 47.78% |
| 2023-05-12 | $4102.21 | -4.65% | $368,160 | N/A |
| 2022-05-12 | $4302.48 | 27.68% | $368,160 | 31.71% |
Listed by: Joyce Bauert • Keller Williams Dallas Midtown
Mls Name: NTREIS
Mls ID: #20908118
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.
