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 3855 Crest Cove Cir, Dallas, TX, 75244 offers $7,242/mo rent that, after a $3,578/mo payment, leaves $1,727/mo cash flow. Total monthly income is $7,242/mo, and annual cash flow is $20,730/yr on $240,499 cash. Return on cash invested measures 28.68% in year one, and rental yield stands at 11.89% at a $731,000 entry. Equity gained on principal adds $4,717/yr while 5% annual appreciation compounds into $201,962 by year five. Five-year ROI records 151.63% and total cumulative return in cash reaches $364,672. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $7,242/mo property income versus a $3,578/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1964
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75244, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,534 (100%) |
| Owner Occupied HU | 2,899 (38.5%) |
| Renter Occupied HU | 3,485 (46.3%) |
| Vacant Housing Units | 1,150 (15.3%) |
| Median Home Value | $594,421 |
| Average Home Value | $642,286 |
Residential
6,683
Single Family
3,271
Multi-Family
3,412
Businesses
1,715
Date | Event | Price |
|---|---|---|
| 2025-08-18 | Listed for sale | $731,000 |
| 2025-08-14 | Listing removed | $731,000 |
| 2025-07-17 | Price change | $731,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-18 | $15928.84 | -2.60% | $712,690 | N/A |
| 2023-08-18 | $16354.67 | 6.73% | $712,690 | 16.75% |
| 2022-08-18 | $15324.11 | 6.95% | $610,430 | 12.39% |
Listed by: Bobbie Moody • MARK SPAIN REAL ESTATE
Mls Name: NTREIS
Mls ID: #21035294
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.
