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 1122 Gloucester Ct N, Irving, TX, 75062 listed at $310,000 pairs $3,031/mo rent with a $1,517/mo payment to leave $827/mo cash flow. Total monthly income runs $3,031/mo, and annual cash flow reaches $9,922/yr on $102,765 cash to close. Return on cash invested measures 29.56% in year one, and rental yield registers 11.73% at a $310,000 basis. Equity gained on principal adds $2,000/yr, and annual property appreciation at 5% supports $85,647 by year five. Five-year ROI tracks 155.83% and total cumulative return in cash totals $160,135. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,031/mo property income relative to a $1,517/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1962
8,799 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75062, Irving, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,358 (100%) |
| Owner Occupied HU | 7,630 (44.0%) |
| Renter Occupied HU | 8,916 (51.4%) |
| Vacant Housing Units | 812 ( 4.7%) |
| Median Home Value | $290,436 |
| Average Home Value | $374,303 |
Residential
18,373
Single Family
10,301
Multi-Family
8,072
Businesses
1,890
Date | Event | Price |
|---|---|---|
| 2025-05-30 | Listed for sale | $310,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-30 | $1636.63 | 10.52% | $339,180 | 18.94% |
| 2023-05-30 | $1480.87 | 3.46% | $285,170 | N/A |
| 2022-05-30 | $1431.36 | 7.81% | $285,170 | 14.93% |
Listed by: Ryan Buck • WILLIAM DAVIS REALTY FRISCO
Mls Name: NTREIS
Mls ID: #20950122
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.
