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 4121 Lafayette St, Dallas, TX, 75204 generates $3,778/mo in rent, after a $2,570/mo payment. Total monthly income is $3,778/mo. Return on cash invested sits at 18.33% in year one, and rental yield is 8.64% on a $525,000 entry. Equity gained on principal adds $3,388/yr, while 5% annual appreciation builds toward $145,048 over five years. Five-year ROI reaches 96.32% and total cumulative return in cash sums $166,377. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,778/mo property income rather than buyer’s personal income.
Townhouse
Built in 2003
1,568 sqft lot
$N/A/sqft
$455 quarterly 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 |
|---|---|---|
| 2025-04-17 | Listed for sale | $525,000 |
| 2023-01-17 | Sold | N/A |
| 2022-12-08 | Pending sale | $459,940 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | $10410.09 | 46.35% | $465,770 | 11.02% |
| 2023-04-17 | $7113.14 | -11.70% | $419,520 | N/A |
| 2022-04-17 | $8055.99 | 2.78% | $419,520 | 15.06% |
Listed by: Luke Cuthbert • Compass RE Texas, LLC.
Mls Name: NTREIS
Mls ID: #20906465
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.
