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 4028 Shadrack Dr, Dallas, TX, 75212 offers a 11.87% rental yield on a $234,900 purchase with $2,324/mo rent. Total monthly income registers $2,324/mo, and a $1,150/mo payment leaves $653/mo available for distribution. Annual cash flow reaches $7,840/yr on $77,869 to close, and return on cash invested stands at 29.98% in year one. Equity gained on principal adds $1,516/yr while 5% annual appreciation supports $64,899 over five years. Portfolio math shows five-year ROI at 158.09% and total cumulative return in cash at $123,105. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,324/mo property income against a $1,150/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1949
6,054 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Carl Henderson • The Henderson Realty Group,LLC
Mls Name: NTREIS
Mls ID: #21078234
