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 3902 Travis St, Dallas, TX, 75204 priced at $898,000 converts $2,564/mo rent into after a $4,395/mo obligation. Total monthly income equals $2,564/mo. Return on cash invested prints 2.73% in year one, and rental yield reads 3.43% against a $898,000 entry. Equity gained on principal adds $5,795/yr, while 5% annual appreciation compiles into $248,101 by year five. Five-year ROI reaches 12.57% and total cumulative return in cash sums $37,136. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,564/mo property income covering a $4,395/mo payment, not borrower’s personal income.
Condo
Built in 2000
1,960 sqft lot
$N/A/sqft
$445 monthly HOA
Neighborhood data shown for ZIP Code: 75204, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,712 (100%) |
| Owner Occupied HU | 4,057 (15.2%) |
| Renter Occupied HU | 19,903 (74.5%) |
| Vacant Housing Units | 2,752 (10.3%) |
| Median Home Value | $498,932 |
| Average Home Value | $566,321 |
Residential
25,882
Single Family
3,973
Multi-Family
21,909
Businesses
1,252
Date | Event | Price |
|---|---|---|
| 2025-04-30 | Listed for sale | $898,000 |
| 2023-04-06 | Listing removed | N/A |
| 2022-12-08 | Listing removed | $725,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-01 | $13207.45 | -2.60% | $590,930 | N/A |
| 2023-05-01 | $13560.55 | -8.59% | $590,930 | N/A |
| 2022-05-01 | $14834.59 | -0.19% | $590,930 | 4.89% |
Listed by: Brady Moore • Compass RE Texas, LLC.
Mls Name: NTREIS
Mls ID: #20918114
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.
