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 Addison at 4130 Proton Dr APT 50C, Addison, TX, 75001 listed at $320,000 pairs $4,357/mo rent with a $1,566/mo payment to leave $1,627/mo cash flow. Total monthly income runs $4,357/mo, and annual cash flow reaches $19,520/yr on $106,080 cash to close. Return on cash invested measures 38.31% in year one, and rental yield registers 16.34% at a $320,000 basis. Equity gained on principal adds $2,065/yr, and annual property appreciation at 5% supports $88,410 by year five. Five-year ROI tracks 204.6% and total cumulative return in cash totals $217,035. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,357/mo property income relative to a $1,566/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1985
4.18 Acres lot
$N/A/sqft
$455 monthly HOA
Neighborhood data shown for ZIP Code: 75001, Addison, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,386 (100%) |
| Owner Occupied HU | 1,729 (15.2%) |
| Renter Occupied HU | 8,698 (76.4%) |
| Vacant Housing Units | 959 ( 8.4%) |
| Median Home Value | $435,573 |
| Average Home Value | $459,089 |
Residential
11,354
Single Family
1,820
Multi-Family
9,534
Businesses
2,198
Date | Event | Price |
|---|---|---|
| 2024-08-12 | Listed for sale | $320,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $4665.27 | -14.16% | $258,260 | N/A |
| 2022-08-16 | $5434.94 | -3.77% | $258,260 | 2.07% |
| 2021-08-16 | $5648.05 | -2.59% | $253,030 | N/A |
Listed by: Rosie Humphrey • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #20700259
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.
