1505 N Garrett Ave Apt 105
Dallas, TX 75206View map
- Condo
- 2 bd
- 2.5 ba
- 1,560 sq ft
$445,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Not nets positive, even at 30% down
- 20% downNot nets positive
- 25% downNot nets positive
- 30% downNot nets positive
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the buyer's reassessed value. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. Its flood zone is not checked yet.
- HOA
- $396 a month, as listed.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Condo
- Units
- 1
- Bedrooms
- 2
- Bathrooms
- 2 full, 1 half
- Size
- 1,560 sq ft
- Year built
- Not listed
- HOA fee
- $396 a month
- Annual tax bill
- Not listed
- Days on market
- 77 days (listed Aug 20, 2026)
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Dallas
5,053 homes for sale in Dallas
$638,000
4223 Concho St
Dallas, TX 75206
2 bd · 1 ba · 1,144 sq ft
$185,000
4933 Skillman St Apt 247
Dallas, TX 75206
Condo · 2 bd · 2 ba · 1,148 sq ft
New construction$1,799,999
5203 Alcott St
Dallas, TX 75206
4 bd · 3 ba · 3,707 sq ft
$899,900
5342 Richard Ave
Dallas, TX 75206
4 bd · 2.5 ba · 2,440 sq ft
$499,000
6016 Hudson St Apt 1
Dallas, TX 75206
Condo · 2 bd · 2.5 ba · 1,500 sq ft
$789,000
5814 Lewis St
Dallas, TX 75206
3 bd · 2.5 ba · 1,869 sq ft
In Dallas, 418 nets positive at 20% down. Members see which ones, with the rent, the monthly payment and what each one nets.
See which onesListing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.