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 123 Collins Dr, Irving, TX, 75060 priced at $225,000 converts $2,108/mo rent into $508/mo cash flow after a $1,101/mo obligation. Total monthly income equals $2,108/mo, and annual cash flow totals $6,099/yr on $74,588 invested. Return on cash invested prints 28.09% in year one, and rental yield reads 11.24% against a $225,000 entry. Equity gained on principal adds $1,452/yr, while 5% annual appreciation compiles into $62,163 by year five. Five-year ROI reaches 147.95% and total cumulative return in cash sums $110,349. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,108/mo property income covering a $1,101/mo payment, not borrower’s personal income.
Single Family
Built in 1952
6,708 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: Elizabeth Cortez • Keller Williams Realty DPR
Mls Name: NTREIS
Mls ID: #21021263
