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% |
Investment property for sale in Dallas at 4748 Old Bent Tree Ln APT 805, Dallas, TX, 75287 offers a 10.13% rental yield on a $160,000 purchase with $1,350/mo rent. Total monthly income registers $1,350/mo, and a $783/mo payment leaves $8/mo available for distribution. Annual cash flow reaches $100/yr on $53,040 to close, and return on cash invested stands at 20.1% in year one. Equity gained on principal adds $1,032/yr while 5% annual appreciation supports $44,205 over five years. Portfolio math shows five-year ROI at 106.79% and total cumulative return in cash at $56,642. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,350/mo property income against a $783/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1985
871.20 sqft lot
$N/A/sqft
$204 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 |
|---|---|---|
| 2024-09-30 | Listed for sale | $160,000 |
| 2024-09-23 | Listing removed | $160,000 |
| 2024-07-10 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-21 | N/A | N/A | $140,680 | 15.98% |
| 2023-10-21 | $1587.09 | 7.25% | $121,299 | 22.41% |
| 2022-10-21 | $1479.85 | -43.09% | $99,092 | 13.91% |
Listed by: Affi Moosa • Keller Williams Frisco Stars
Mls Name: NTREIS
Mls ID: #20663854
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.
