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 4242 N Capistrano Dr APT 199, Dallas, TX, 75287 generates $2,273/mo in rent and, after a $1,346/mo payment, leaves $17/mo in cash flow. Total monthly income is $2,273/mo, and annual cash flow is $209/yr on $91,163 invested. Return on cash invested sits at 20.14% in year one, and rental yield is 9.92% on a $275,000 entry. Equity gained on principal adds $1,775/yr, while 5% annual appreciation builds toward $75,977 over five years. Five-year ROI reaches 106.74% and total cumulative return in cash sums $97,307. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,273/mo property income rather than buyer’s personal income.
Condo
Built in 1986
914.76 sqft lot
$N/A/sqft
$300 monthly HOA
Neighborhood data shown for ZIP Code: 75287, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 30,067 (100%) |
| Owner Occupied HU | 5,785 (19.2%) |
| Renter Occupied HU | 22,200 (73.8%) |
| Vacant Housing Units | 2,082 ( 6.9%) |
| Median Home Value | $488,669 |
| Average Home Value | $571,993 |
Residential
28,960
Single Family
6,042
Multi-Family
22,918
Businesses
641
Date | Event | Price |
|---|---|---|
| 2024-11-30 | Listed for sale | $275,000 |
| 2024-11-16 | Listing removed | $299,000 |
| 2024-11-08 | Listed for sale | $299,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $247,311 | 10.00% |
| 2023-12-27 | $274.94 | -79.07% | $224,828 | 10.00% |
| 2022-12-27 | $1313.69 | N/A | $204,389 | 10.00% |
Listed by: Sharon Hodnett • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20787503
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.
