X40B Bellvue Plan, Wellington FarmsDallasTX75253
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 X40B Bellvue Plan, Wellington Farms, Dallas, TX, 75253 priced at $304,490 pairs $2,236/mo rent with $71/mo cash flow after a $1,490/mo payment. Total monthly income equals $2,236/mo, and annual cash flow comes to $853/yr on $100,938 invested. Return on cash invested is 20.75% in year one, and rental yield stands at 8.81% on a $304,490 basis. Equity gained on principal adds $1,965/yr, and 5% annual appreciation accumulates to $84,125 by year five. Five-year ROI measures 108.62% and total cumulative return in cash reaches $109,638. For financing, Ziffy Mortgage’s DSCR program evaluates $2,236/mo property income against a $1,490/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75253, Dallas, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,838 (100%) |
| Owner Occupied HU | 5,536 (70.6%) |
| Renter Occupied HU | 2,005 (25.6%) |
| Vacant Housing Units | 297 ( 3.8%) |
| Median Home Value | $175,200 |
| Average Home Value | $213,498 |
Housing Distribution
Address Breakdown
Residential
7,970
Single Family
7,658
Multi-Family
312
Businesses
171
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
