1110 Capitol CtIrvingTX75060
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 1110 Capitol Ct, Irving, TX, 75060 generates $2,904/mo in rent and, after a $1,632/mo payment, leaves $533/mo in cash flow. Total monthly income is $2,904/mo, and annual cash flow is $6,393/yr on $110,555 invested. Return on cash invested sits at 25.69% in year one, and rental yield is 10.45% on a $333,500 entry. Equity gained on principal adds $2,152/yr, while 5% annual appreciation builds toward $92,140 over five years. Five-year ROI reaches 135.07% and total cumulative return in cash sums $149,321. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,904/mo property income rather than buyer’s personal income.
Single Family
Built in 1989
7,492 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75060, Irving, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,299 (100%) |
| Owner Occupied HU | 9,132 (59.7%) |
| Renter Occupied HU | 5,541 (36.2%) |
| Vacant Housing Units | 626 ( 4.1%) |
| Median Home Value | $289,343 |
| Average Home Value | $365,158 |
Housing Distribution
Address Breakdown
Residential
15,375
Single Family
12,945
Multi-Family
2,430
Businesses
948
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joseph Bazan • Keller Williams Realty DPR
Mls Name: NTREIS
Mls ID: #20999373
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.