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% |
Investment property for sale in Wilmer at 352 E Beltline Rd, Wilmer, TX, 75172 with 5% annual appreciation on a $189,000 basis while $2,034/mo rent supports operations. Total monthly income totals $2,034/mo and a $925/mo payment preserves $668/mo for cash returns. Annual cash flow comes to $8,012/yr on $62,654 deployed, and return on cash invested reaches 32.7% in year one. Equity gained on principal adds $1,220/yr, and five-year appreciation sums $52,217 alongside rental yield of 12.91%. Five-year ROI measures 172.8% and total cumulative return in cash totals $108,262.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,034/mo property income versus a $925/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1930
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75172, Wilmer, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,928 (100%) |
| Owner Occupied HU | 1,059 (54.9%) |
| Renter Occupied HU | 735 (38.1%) |
| Vacant Housing Units | 134 ( 7.0%) |
| Median Home Value | $140,132 |
| Average Home Value | $168,730 |
Residential
2,278
Single Family
1,106
Multi-Family
1,172
Businesses
150
Date | Event | Price |
|---|---|---|
| 2025-06-17 | Price change | $189,000 |
| 2025-05-06 | Price change | $199,000 |
| 2025-04-07 | Price change | $215,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $3406.26 | 8.76% | $173,570 | 10.74% |
| 2023-06-25 | $3131.99 | 20.17% | $156,740 | 36.12% |
| 2022-06-25 | $2606.35 | 38.46% | $115,150 | 48.45% |
Listed by: Kimberly Jansonius • RE/MAX Arbors
Mls Name: NTREIS
Mls ID: #20540106
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.
