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 4851 Cedar Springs Rd APT 389, Dallas, TX, 75219 generates $1,590/mo in rent and, after a $627/mo payment, leaves $197/mo in cash flow. Total monthly income is $1,590/mo, and annual cash flow is $2,368/yr on $42,432 invested. Return on cash invested sits at 25.49% in year one, and rental yield is 14.91% on a $128,000 entry. Equity gained on principal adds $826/yr, while 5% annual appreciation builds toward $35,364 over five years. Five-year ROI reaches 139.02% and total cumulative return in cash sums $58,991. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,590/mo property income rather than buyer’s personal income.
Condo
Built in 1970
6.61 Acres lot
$N/A/sqft
$410 monthly HOA
Neighborhood data shown for ZIP Code: 75219, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,341 (100%) |
| Owner Occupied HU | 5,787 (28.4%) |
| Renter Occupied HU | 12,458 (61.2%) |
| Vacant Housing Units | 2,096 (10.3%) |
| Median Home Value | $532,481 |
| Average Home Value | $687,588 |
Residential
20,674
Single Family
3,392
Multi-Family
17,282
Businesses
1,980
Date | Event | Price |
|---|---|---|
| 2024-10-01 | Listed for sale | $128,000 |
| 2024-09-22 | Listing removed | $130,500 |
| 2024-09-09 | Listed for sale | $130,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-21 | $3000.87 | 10.96% | $130,770 | 21.39% |
| 2022-10-21 | $2704.43 | -0.54% | $107,730 | 4.51% |
| 2021-10-21 | $2719.24 | -2.76% | $103,080 | N/A |
Listed by: Kalani Hooker • BHHS A Action REALTORS
Mls Name: NTREIS
Mls ID: #20723712
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.
