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 Irving at 10 Shadow Rdg, Irving, TX, 75061 priced at $549,000 pairs $4,026/mo rent with $122/mo cash flow after a $2,687/mo payment. Total monthly income equals $4,026/mo, and annual cash flow comes to $1,465/yr on $180,621 invested. Return on cash invested is 20.87% in year one, and rental yield stands at 8.8% on a $549,000 basis. Equity gained on principal adds $3,543/yr, and 5% annual appreciation accumulates to $151,679 by year five. Five-year ROI measures 109.21% and total cumulative return in cash reaches $197,264. For financing, Ziffy Mortgage’s DSCR program evaluates $4,026/mo property income against a $2,687/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1983
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75061, Irving, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,151 (100%) |
| Owner Occupied HU | 7,404 (36.7%) |
| Renter Occupied HU | 11,654 (57.8%) |
| Vacant Housing Units | 1,093 ( 5.4%) |
| Median Home Value | $298,564 |
| Average Home Value | $319,555 |
Residential
20,127
Single Family
11,246
Multi-Family
8,881
Businesses
1,864
Date | Event | Price |
|---|---|---|
| 2024-10-04 | Listed for sale | $549,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $2829.57 | 9.26% | $452,640 | N/A |
| 2023-02-12 | $2589.73 | 4.33% | $452,640 | 8.26% |
| 2022-02-12 | $2482.26 | 6.87% | $418,110 | 19.83% |
Listed by: Kimberly Macye • Ebby Halliday Realtors
Mls Name: NTREIS
Mls ID: #20744046
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.
