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 3535 Gillespie St APT 305, Dallas, TX, 75219 generates $3,456/mo in rent, after a $2,912/mo payment. Total monthly income is $3,456/mo. Return on cash invested sits at 7.35% in year one, and rental yield is 6.97% on a $595,000 entry. Equity gained on principal adds $3,839/yr, while 5% annual appreciation builds toward $164,388 over five years. Five-year ROI reaches 39.57% and total cumulative return in cash sums $77,462. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,456/mo property income rather than buyer’s personal income.
Condo
Built in 2000
3.13 Acres lot
$N/A/sqft
$1,299 monthly HOA
Neighborhood data shown for ZIP Code: 75219, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,341 (100%) |
| Owner Occupied HU | 5,787 (28.4%) |
| Renter Occupied HU | 12,458 (61.2%) |
| Vacant Housing Units | 2,096 (10.3%) |
| Median Home Value | $532,481 |
| Average Home Value | $687,588 |
Residential
20,674
Single Family
3,392
Multi-Family
17,282
Businesses
1,980
Date | Event | Price |
|---|---|---|
| 2025-07-18 | Listed for sale | $595,000 |
| 2025-06-18 | Listing removed | $625,000 |
| 2025-05-29 | Price change | $625,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-18 | $4965.87 | 11.68% | $506,140 | 30.95% |
| 2023-07-18 | $4446.64 | -62.50% | $386,510 | -18.18% |
| 2022-07-18 | $11859.04 | 0.93% | $472,400 | 6.06% |
Listed by: Brittany Mathews • Allie Beth Allman & Assoc.
Mls Name: NTREIS
Mls ID: #21000988
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.
