1021 Ross DrIrvingTX75061
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 Irving at 1021 Ross Dr, Irving, TX, 75061 generates $3,197/mo in rent and, after a $1,610/mo payment, leaves $858/mo in cash flow. Total monthly income is $3,197/mo, and annual cash flow is $10,295/yr on $109,030 invested. Return on cash invested sits at 29.35% in year one, and rental yield is 11.66% on a $328,900 entry. Equity gained on principal adds $2,122/yr, while 5% annual appreciation builds toward $90,869 over five years. Five-year ROI reaches 154.69% and total cumulative return in cash sums $168,661. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,197/mo property income rather than buyer’s personal income.
Single Family
Built in 1961
0.30 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
Listed by: Milton Pereira • The Associates Realty Group
Mls Name: NTREIS
Mls ID: #20978567
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.