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 Dallas at 3935 Abilene St, Dallas, TX, 75212 offers a 9.31% rental yield on a $590,000 purchase with $4,579/mo rent. Total monthly income registers $4,579/mo, and a $2,888/mo payment leaves $383/mo available for distribution. Annual cash flow reaches $4,598/yr on $194,110 to close, and return on cash invested stands at 22.43% in year one. Equity gained on principal adds $3,807/yr while 5% annual appreciation supports $163,006 over five years. Portfolio math shows five-year ROI at 117.56% and total cumulative return in cash at $228,196. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,579/mo property income against a $2,888/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
7,100 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75212, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,614 (100%) |
| Owner Occupied HU | 4,588 (43.2%) |
| Renter Occupied HU | 5,072 (47.8%) |
| Vacant Housing Units | 954 ( 9.0%) |
| Median Home Value | $263,214 |
| Average Home Value | $282,166 |
Residential
9,782
Single Family
6,618
Multi-Family
3,164
Businesses
915
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Listed for sale | $590,000 |
| 2024-09-08 | Listing removed | $590,000 |
| 2024-07-27 | Listed for sale | $590,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-21 | $8118.26 | 134.08% | $353,770 | 156.08% |
| 2022-10-21 | $3468.09 | 57.39% | $138,150 | 65.39% |
| 2021-10-21 | $2203.51 | 14.84% | $83,530 | 18.10% |
Listed by: Raymond Garrido • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20686232
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.
