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 1109 Colony Dr, Irving, TX, 75061 offers $3,046/mo rent that, after a $1,664/mo payment, leaves $628/mo cash flow. Total monthly income is $3,046/mo, and annual cash flow is $7,540/yr on $112,710 cash. Return on cash invested measures 26.6% in year one, and rental yield stands at 10.75% at a $340,000 entry. Equity gained on principal adds $2,194/yr while 5% annual appreciation compounds into $93,936 by year five. Five-year ROI records 139.95% and total cumulative return in cash reaches $157,734. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,046/mo property income versus a $1,664/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1965
8,494 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-04-24 | Listed for sale | $340,000 |
| 2019-03-06 | Listing removed | $1,600 |
| 2019-02-25 | Listed for rent | $1,600 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-24 | $4418.75 | 17.68% | $393,760 | 18.95% |
| 2023-04-24 | $3754.91 | -2.94% | $331,020 | N/A |
| 2022-04-24 | $3868.78 | 12.54% | $331,020 | 16.56% |
Listed by: Sam Hancock • WDR Uptown
Mls Name: NTREIS
Mls ID: #20907745
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.
