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 6571 Lighthouse Way, Dallas, TX, 75249 generates $3,098/mo in rent and, after a $1,762/mo payment, leaves $460/mo in cash flow. Total monthly income is $3,098/mo, and annual cash flow is $5,521/yr on $119,307 invested. Return on cash invested sits at 24.54% in year one, and rental yield is 10.33% on a $359,900 entry. Equity gained on principal adds $2,322/yr, while 5% annual appreciation builds toward $99,434 over five years. Five-year ROI reaches 129.19% and total cumulative return in cash sums $154,130. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,098/mo property income rather than buyer’s personal income.
Single Family
Built in 2005
5,096 sqft lot
$N/A/sqft
$239 annually HOA
Neighborhood data shown for ZIP Code: 75249, Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,189 (100%) |
| Owner Occupied HU | 3,823 (73.7%) |
| Renter Occupied HU | 1,186 (22.9%) |
| Vacant Housing Units | 180 ( 3.5%) |
| Median Home Value | $285,462 |
| Average Home Value | $329,365 |
Residential
4,842
Single Family
4,842
Multi-Family
0
Businesses
28
Date | Event | Price |
|---|---|---|
| 2025-02-03 | Price change | $359,900 |
| 2025-01-09 | Price change | $364,900 |
| 2024-11-14 | Price change | $369,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6673.64 | 10.70% | $407,660 | 20.25% |
| 2023-02-13 | $6028.54 | -8.58% | $339,000 | -0.85% |
| 2022-02-13 | $6594.69 | 2.39% | $341,910 | 11.24% |
Listed by: Steve Metarelis • Offerpad Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20696525
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.
