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 118 Nichols St, Irving, TX, 75060 earns $13/mo cash flow from $2,075/mo rent with a $1,419/mo payment. Total monthly income totals $2,075/mo, and annual cash flow totals $158/yr on $96,135 capital. ROI tracks 20.07% on current figures, and rental yield reads 8.59% at a $290,000 purchase. Equity gained on principal adds $1,871/yr, and 5% annual appreciation supports $80,122 over five years. Five-year ROI reaches 104.98% and total cumulative return in cash sums $100,924. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,075/mo property income instead of your personal income.
Single Family
Built in 1952
7,448 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: John Thomas • Keller Williams Rockwall
Mls Name: NTREIS
Mls ID: #20999310
