4524 Emerson Ave APT 4University ParkTX75205
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
Investment Highlights
Rental property for sale in University Park at 4524 Emerson Ave APT 4, University Park, TX, 75205 priced at $875,000 converts $9,563/mo rent into $2,980/mo cash flow after a $4,283/mo obligation. Total monthly income equals $9,563/mo, and annual cash flow totals $35,765/yr on $287,875 invested. Return on cash invested prints 32.48% in year one, and rental yield reads 13.11% against a $875,000 entry. Equity gained on principal adds $5,646/yr, while 5% annual appreciation compiles into $241,746 by year five. Five-year ROI reaches 172.01% and total cumulative return in cash sums $495,179. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $9,563/mo property income covering a $4,283/mo payment, not borrower’s personal income.
Condo
Built in 2007
0.49 Acres lot
$N/A/sqft
$360 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: Carol Ann Zelley • Allie Beth Allman & Assoc.
Mls Name: NTREIS
Mls ID: #20716049
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.