1008 Blaylock Cir SIrvingTX75061
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
Investment property for sale in Irving at 1008 Blaylock Cir S, Irving, TX, 75061 offers a 12.45% rental yield on a $277,500 purchase with $2,880/mo rent. Total monthly income registers $2,880/mo, and a $1,358/mo payment leaves $907/mo available for distribution. Annual cash flow reaches $10,882/yr on $91,991 to close, and return on cash invested stands at 31.74% in year one. Equity gained on principal adds $1,791/yr while 5% annual appreciation supports $76,668 over five years. Portfolio math shows five-year ROI at 167.49% and total cumulative return in cash at $154,072. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,880/mo property income against a $1,358/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1953
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75061, Irving, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
20,127
Single Family
11,246
Multi-Family
8,881
Businesses
1,864
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices