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 101 Brentwood Ct, Irving, TX, 75061 priced at $270,000 converts $2,243/mo rent into $205/mo cash flow after a $1,322/mo obligation. Total monthly income equals $2,243/mo, and annual cash flow totals $2,454/yr on $89,505 invested. Return on cash invested prints 22.65% in year one, and rental yield reads 9.97% against a $270,000 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation compiles into $74,596 by year five. Five-year ROI reaches 119.36% and total cumulative return in cash sums $106,837. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,243/mo property income covering a $1,322/mo payment, not borrower’s personal income.
Townhouse
Built in 1982
3,589 sqft lot
$N/A/sqft
$354 quarterly 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 |
|---|---|---|
| 2024-11-21 | Price change | $270,000 |
| 2024-10-04 | Price change | $275,000 |
| 2024-07-27 | Price change | $280,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $2277.05 | 8.82% | $273,460 | 18.60% |
| 2023-12-27 | $2092.46 | -22.35% | $230,580 | N/A |
| 2022-12-27 | $2694.90 | 66.84% | $230,580 | 25.03% |
Listed by: Carrie Himel • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20664856
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.
