5027 Maple Springs BlvdDallasTX75235
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 5027 Maple Springs Blvd, Dallas, TX, 75235 in Dallas. Priced at $649,000, it generates $7,379/mo in gross rent and $2,625/mo in net monthly cash flow, a 13.64% yield that comfortably supports the 2.53 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $31,502. Five-year appreciation: $179,307. Equity from principal paydown: $5,977/yr. Total projected cumulative return: $418,255.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13.6% | 6.5% |
| Monthly Cash Flow | $2,625 | $450 |
City averages based on Dallas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,379 |
| Total Monthly Debt Service | $4,495 |
| DSCR Ratio | 1.64x |
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 1948
7,448 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75235, Dallas, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,854 (100%) |
| Owner Occupied HU | 2,031 (17.1%) |
| Renter Occupied HU | 8,194 (69.1%) |
| Vacant Housing Units | 1,629 (13.7%) |
| Median Home Value | $331,769 |
| Average Home Value | $412,850 |
Housing Distribution
Address Breakdown
Residential
10,714
Single Family
2,964
Multi-Family
7,750
Businesses
1,195
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 1948
7,448 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75235, Dallas, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,854 (100%) |
| Owner Occupied HU | 2,031 (17.1%) |
| Renter Occupied HU | 8,194 (69.1%) |
| Vacant Housing Units | 1,629 (13.7%) |
| Median Home Value | $331,769 |
| Average Home Value | $412,850 |
Housing Distribution
Address Breakdown
Residential
10,714
Single Family
2,964
Multi-Family
7,750
Businesses
1,195
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices