4334 Buena Vista St APT BDallasTX75205
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors who value predictability will appreciate 4334 Buena Vista St APT B, Dallas, TX, 75205 in Dallas. At $485,000 it earns $4,208/mo in rent and distributes $468/mo to the owner after the $2,181/mo payment, a consistent 10.41% yield. DSCR 1.93 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $133,997 in value; $4,467/yr in principal paydown compounds ownership stake. Total projected return: $217,221.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 6.5% |
| Monthly Cash Flow | $468 | $450 |
City averages based on Dallas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,208 |
| Total Monthly Debt Service | $3,547 |
| DSCR Ratio | 1.19x |
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.
Condo
Built in 1984
10,149 sqft lot
$N/A/sqft
$291 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75205, Dallas, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,792 (100%) |
| Owner Occupied HU | 5,698 (48.3%) |
| Renter Occupied HU | 4,951 (42.0%) |
| Vacant Housing Units | 1,143 ( 9.7%) |
| Median Home Value | $1,395,608 |
| Average Home Value | $1,439,971 |
Housing Distribution
Address Breakdown
Residential
11,527
Single Family
6,399
Multi-Family
5,128
Businesses
843
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
Condo
Built in 1984
10,149 sqft lot
$N/A/sqft
$291 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75205, Dallas, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,792 (100%) |
| Owner Occupied HU | 5,698 (48.3%) |
| Renter Occupied HU | 4,951 (42.0%) |
| Vacant Housing Units | 1,143 ( 9.7%) |
| Median Home Value | $1,395,608 |
| Average Home Value | $1,439,971 |
Housing Distribution
Address Breakdown
Residential
11,527
Single Family
6,399
Multi-Family
5,128
Businesses
843
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Robert Schrickel • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #21008552
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.