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 3500 S Harwood St, Dallas, TX, 75215 priced at $100,000 pairs $759/mo rent with $48/mo cash flow after a $489/mo payment. Total monthly income equals $759/mo, and annual cash flow comes to $580/yr on $33,150 invested. Return on cash invested is 21.66% in year one, and rental yield stands at 9.11% on a $100,000 basis. Equity gained on principal adds $645/yr, and 5% annual appreciation accumulates to $27,628 by year five. Five-year ROI measures 113.57% and total cumulative return in cash reaches $37,648. For financing, Ziffy Mortgage’s DSCR program evaluates $759/mo property income against a $489/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1923
4,748 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75215, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,619 (100%) |
| Owner Occupied HU | 2,599 (30.2%) |
| Renter Occupied HU | 4,935 (57.3%) |
| Vacant Housing Units | 1,085 (12.6%) |
| Median Home Value | $199,767 |
| Average Home Value | $313,419 |
Residential
8,367
Single Family
5,297
Multi-Family
3,070
Businesses
796
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: Carla Johnson • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20793026
