1113 Rusdell DrIrvingTX75060
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
Investment property for sale in Irving at 1113 Rusdell Dr, Irving, TX, 75060 uses $129,285 cash to close to unlock $3,822/yr annual cash flow and $319/mo monthly cash flow. Total monthly income runs $3,092/mo, and a $1,909/mo payment keeps the spread at $319/mo. Purchase price stands at $390,000, and rental yield measures 9.51% with $3,092/mo rent. Return on cash invested shows 22.87% in year one, and 5% annual appreciation builds toward $107,750 over five years. Five-year ROI reaches 119.91% and total cumulative return in cash records $155,024. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,092/mo property income covering a $1,909/mo payment rather than investor’s personal income.
Single Family
Built in 1977
8,407 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