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% |
Investment property for sale in Irving at 1119 Lucille St, Irving, TX, 75060 earns $638/mo cash flow from $2,694/mo rent with a $1,415/mo payment. Total monthly income totals $2,694/mo, and annual cash flow totals $7,661/yr on $95,804 capital. ROI tracks 27.91% on current figures, and rental yield reads 11.19% at a $289,000 purchase. Equity gained on principal adds $1,865/yr, and 5% annual appreciation supports $79,845 over five years. Five-year ROI reaches 146.95% and total cumulative return in cash sums $140,786. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,694/mo property income instead of your personal income.
Single Family
Built in 1950
9,748 sqft 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 |
|---|---|---|
| 2025-06-30 | Listed for sale | $289,000 |
| 2025-03-01 | Listing removed | $319,000 |
| 2024-08-27 | Listed for sale | $319,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-30 | $2664.06 | -12.94% | $320,500 | 18.80% |
| 2023-06-30 | $3060.13 | -2.94% | $269,770 | N/A |
| 2022-06-30 | $3152.93 | 173.86% | $269,770 | 51.05% |
Listed by: Laurens Wiseman • NuHaus Realty LLC
Mls Name: NTREIS
Mls ID: #20985193
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.
