3529 Herrling StDallasTX75210
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 3529 Herrling St, Dallas, TX, 75210 in Dallas speaks for itself: 16.91% gross on a $139,900 price, generating $1,972/mo in rent and $977/mo in net income after the $629/mo debt service. DSCR 3.14, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $11,721 stacks alongside $38,652 in projected five-year appreciation and $1,288/yr in principal reduction. Projected total cumulative return: $116,488.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 16.9% | 6.5% |
| Monthly Cash Flow | $977 | $450 |
City averages based on Dallas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,972 |
| Total Monthly Debt Service | $939 |
| DSCR Ratio | 2.10x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1959
6,359 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75210, Dallas, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,204 (100%) |
| Owner Occupied HU | 837 (26.1%) |
| Renter Occupied HU | 2,084 (65.0%) |
| Vacant Housing Units | 283 ( 8.8%) |
| Median Home Value | $112,382 |
| Average Home Value | $155,137 |
Housing Distribution
Address Breakdown
Residential
3,286
Single Family
2,248
Multi-Family
1,038
Businesses
267
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 1959
6,359 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75210, Dallas, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,204 (100%) |
| Owner Occupied HU | 837 (26.1%) |
| Renter Occupied HU | 2,084 (65.0%) |
| Vacant Housing Units | 283 ( 8.8%) |
| Median Home Value | $112,382 |
| Average Home Value | $155,137 |
Housing Distribution
Address Breakdown
Residential
3,286
Single Family
2,248
Multi-Family
1,038
Businesses
267
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices