7131 Thurston StDallasTX75235
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
Investment Highlights
Rental property for sale in Dallas at 7131 Thurston St, Dallas, TX, 75235 priced at $323,000 pairs $3,180/mo rent with $883/mo cash flow after a $1,581/mo payment. Total monthly income equals $3,180/mo, and annual cash flow comes to $10,596/yr on $107,075 invested. Return on cash invested is 29.81% in year one, and rental yield stands at 11.81% on a $323,000 basis. Equity gained on principal adds $2,084/yr, and 5% annual appreciation accumulates to $89,239 by year five. Five-year ROI measures 157.15% and total cumulative return in cash reaches $168,273. For financing, Ziffy Mortgage’s DSCR program evaluates $3,180/mo property income against a $1,581/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1938
7,230 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
Listed by: Sara Isaac • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20767285
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.