Rutherford Modern Hill Country Plan, Merion at Midtown ParkDallasTX75231
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 Rutherford Modern Hill Country Plan, Merion at Midtown Park, Dallas, TX, 75231 priced at $709,900 converts $7,267/mo rent into $2,085/mo cash flow after a $3,475/mo obligation. Total monthly income equals $7,267/mo, and annual cash flow totals $25,025/yr on $233,557 invested. Return on cash invested prints 30.77% in year one, and rental yield reads 12.28% against a $709,900 entry. Equity gained on principal adds $4,581/yr, while 5% annual appreciation compiles into $196,132 by year five. Five-year ROI reaches 162.55% and total cumulative return in cash sums $379,648. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $7,267/mo property income covering a $3,475/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$133 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75231, Dallas, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,072 (100%) |
| Owner Occupied HU | 3,394 (15.4%) |
| Renter Occupied HU | 15,728 (71.3%) |
| Vacant Housing Units | 2,950 (13.4%) |
| Median Home Value | $541,224 |
| Average Home Value | $538,955 |
Housing Distribution
Address Breakdown
Residential
21,094
Single Family
4,505
Multi-Family
16,589
Businesses
1,720
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices