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 5030 E Rim Rd, Dallas, TX, 75211 offers a 13.76% rental yield on a $340,000 purchase with $3,900/mo rent. Total monthly income registers $3,900/mo, and a $1,664/mo payment leaves $1,466/mo available for distribution. Annual cash flow reaches $17,588/yr on $112,710 to close, and return on cash invested stands at 35.51% in year one. Equity gained on principal adds $2,194/yr while 5% annual appreciation supports $93,936 over five years. Portfolio math shows five-year ROI at 187.79% and total cumulative return in cash at $211,662. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,900/mo property income against a $1,664/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2002
6,080 sqft lot
$N/A/sqft
$200 annually HOA
Neighborhood data shown for ZIP Code: 75211, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,813 (100%) |
| Owner Occupied HU | 10,435 (45.7%) |
| Renter Occupied HU | 10,877 (47.7%) |
| Vacant Housing Units | 1,501 ( 6.6%) |
| Median Home Value | $250,988 |
| Average Home Value | $293,982 |
Residential
22,758
Single Family
17,260
Multi-Family
5,498
Businesses
1,279
Date | Event | Price |
|---|---|---|
| 2024-07-07 | Listing removed | N/A |
| 2024-06-16 | Listed for sale | $340,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $608.39 | -61.18% | $245,370 | N/A |
| 2022-08-15 | $1567.16 | 4.15% | $245,370 | 37.45% |
| 2021-08-15 | $1504.66 | 4.90% | $178,520 | N/A |
Listed by: Marcus Villarreal • Rogers Healy and Associates
Mls Name: NTREIS
Mls ID: #20629528
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.
