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 1117 S Nursery Rd, Irving, TX, 75060 generates $1,588/mo in rent, after a $1,101/mo payment. Total monthly income is $1,588/mo. Return on cash invested sits at 19.72% in year one, and rental yield is 8.47% on a $225,000 entry. Equity gained on principal adds $1,452/yr, while 5% annual appreciation builds toward $62,163 over five years. Five-year ROI reaches 103.09% and total cumulative return in cash sums $76,893. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,588/mo property income rather than buyer’s personal income.
Single Family
Built in 1955
0.38 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75060, Irving, TX area.
| 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 |
Residential
15,375
Single Family
12,945
Multi-Family
2,430
Businesses
948
Date | Event | Price |
|---|---|---|
| 2025-06-27 | Listed for sale | $225,000 |
| 2023-04-06 | Listing removed | N/A |
| 2022-06-24 | Listing removed | $185,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-27 | $2979.20 | 8.86% | $265,480 | 10.04% |
| 2023-06-27 | $2736.72 | 14.22% | $241,260 | 17.69% |
| 2022-06-27 | $2395.93 | 55.25% | $205,000 | 60.80% |
Listed by: Kami Hall • TCRE
Mls Name: NTREIS
Mls ID: #20972769
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.
