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 4139 Drowsy Ln, Dallas, TX, 75233 priced at $399,000 pairs $3,491/mo rent with $621/mo cash flow after a $1,953/mo payment. Total monthly income equals $3,491/mo, and annual cash flow comes to $7,448/yr on $132,269 invested. Return on cash invested is 25.54% in year one, and rental yield stands at 10.5% on a $399,000 basis. Equity gained on principal adds $2,575/yr, and 5% annual appreciation accumulates to $110,236 by year five. Five-year ROI measures 134.36% and total cumulative return in cash reaches $177,722. For financing, Ziffy Mortgage’s DSCR program evaluates $3,491/mo property income against a $1,953/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1966
9,801 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75233, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,723 (100%) |
| Owner Occupied HU | 2,536 (44.3%) |
| Renter Occupied HU | 2,807 (49.0%) |
| Vacant Housing Units | 380 ( 6.6%) |
| Median Home Value | $290,902 |
| Average Home Value | $324,954 |
Residential
4,915
Single Family
4,256
Multi-Family
659
Businesses
210
Date | Event | Price |
|---|---|---|
| 2025-01-20 | Price change | $399,000 |
| 2024-11-25 | Listed for sale | $415,000 |
| 2024-10-06 | Listing removed | $435,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $7017.95 | 8.58% | $461,040 | 19.44% |
| 2023-02-13 | $6463.60 | -16.44% | $385,990 | N/A |
| 2022-02-13 | $7735.25 | -13.95% | $385,990 | 13.27% |
Listed by: Laura Cano • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20781836
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.
