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 1101 Hadrian Ct, Irving, TX, 75062 priced at $340,000 converts $2,640/mo rent into $222/mo cash flow after a $1,664/mo obligation. Total monthly income equals $2,640/mo, and annual cash flow totals $2,668/yr on $112,710 invested. Return on cash invested prints 22.28% in year one, and rental yield reads 9.32% against a $340,000 entry. Equity gained on principal adds $2,194/yr, while 5% annual appreciation compiles into $93,936 by year five. Five-year ROI reaches 116.76% and total cumulative return in cash sums $131,598. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,640/mo property income covering a $1,664/mo payment, not borrower’s personal income.
Single Family
Built in 1962
8,799 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75062, Irving, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,358 (100%) |
| Owner Occupied HU | 7,630 (44.0%) |
| Renter Occupied HU | 8,916 (51.4%) |
| Vacant Housing Units | 812 ( 4.7%) |
| Median Home Value | $290,436 |
| Average Home Value | $374,303 |
Residential
18,373
Single Family
10,301
Multi-Family
8,072
Businesses
1,890
Date | Event | Price |
|---|---|---|
| 2024-12-21 | Listed for sale | $340,000 |
| 2024-12-10 | Listing removed | $2,090 |
| 2024-12-06 | Price change | $2,090 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4070.31 | 15.50% | $362,710 | 16.75% |
| 2023-12-27 | $3524.18 | -2.94% | $310,680 | N/A |
| 2022-12-27 | $3631.06 | 8.99% | $310,680 | 12.89% |
Listed by: David Garcia • Mainstay Brokerage LLC
Mls Name: NTREIS
Mls ID: #20800193
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.
