4302 Copeland StDallasTX75210
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid fundamentals define the investment case at 4302 Copeland St, Dallas, TX, 75210 in Dallas: $2,160/mo in rent, $464/mo in net income, 10.87% gross yield, 2.01 DSCR, all at $238,500. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $65,893 in appreciation and $2,197/yr in principal paydown projects total cumulative return of $121,325.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.5% |
| Monthly Cash Flow | $464 | $450 |
City averages based on Dallas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,160 |
| Total Monthly Debt Service | $1,601 |
| DSCR Ratio | 1.35x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2024
3,898 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75210, Dallas, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,204 (100%) |
| Owner Occupied HU | 837 (26.1%) |
| Renter Occupied HU | 2,084 (65.0%) |
| Vacant Housing Units | 283 ( 8.8%) |
| Median Home Value | $112,382 |
| Average Home Value | $155,137 |
Housing Distribution
Address Breakdown
Residential
3,286
Single Family
2,248
Multi-Family
1,038
Businesses
267
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 2024
3,898 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75210, Dallas, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,204 (100%) |
| Owner Occupied HU | 837 (26.1%) |
| Renter Occupied HU | 2,084 (65.0%) |
| Vacant Housing Units | 283 ( 8.8%) |
| Median Home Value | $112,382 |
| Average Home Value | $155,137 |
Housing Distribution
Address Breakdown
Residential
3,286
Single Family
2,248
Multi-Family
1,038
Businesses
267
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices