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 110 Wilshire Ct, Irving, TX, 75061 generates $2,243/mo in rent and, after a $1,477/mo payment, leaves $18/mo in cash flow. Total monthly income is $2,243/mo, and annual cash flow is $216/yr on $100,047 invested. Return on cash invested sits at 20.13% in year one, and rental yield is 8.92% on a $301,800 entry. Equity gained on principal adds $1,947/yr, while 5% annual appreciation builds toward $83,382 over five years. Five-year ROI reaches 105.61% and total cumulative return in cash sums $105,661. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,243/mo property income rather than buyer’s personal income.
Single Family
Built in 1983
2,100 sqft lot
$N/A/sqft
$79 monthly 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 |
|---|---|---|
| 2025-05-20 | Listing removed | $305,000 |
| 2025-05-09 | Listed for sale | $305,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-20 | $802.44 | 13.59% | $290,860 | 18.51% |
| 2023-10-20 | $706.44 | 1.19% | $245,440 | N/A |
| 2022-10-20 | $698.10 | 10.10% | $245,440 | 33.97% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
