








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $4,268/mo, and a $3,402/mo payment. Purchase price stands at $695,000, and rental yield measures 7.37% with $4,268/mo rent. Return on cash invested shows 15.9% in year one, and 5% annual appreciation builds toward $192,016 over five years. Five-year ROI reaches 82.74% and total cumulative return in cash records $189,186. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,268/mo property income covering a $3,402/mo payment rather than investor’s personal income.
Single Family
Built in 2012
6,534 sqft lot
$N/A/sqft
$1,423 annually HOA
Neighborhood data shown for ZIP Code: 75039, Irving, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,581 (100%) |
| Owner Occupied HU | 2,577 (15.5%) |
| Renter Occupied HU | 11,702 (70.6%) |
| Vacant Housing Units | 2,302 (13.9%) |
| Median Home Value | $572,425 |
| Average Home Value | $610,090 |
Residential
15,244
Single Family
2,781
Multi-Family
12,463
Businesses
782
Date | Event | Price |
|---|---|---|
| 2025-05-22 | Listed for sale | $695,000 |
| 2020-03-23 | Sold | N/A |
| 2020-01-26 | Listed for sale | $479,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-22 | $5537.23 | 8.82% | $700,220 | N/A |
| 2023-05-22 | $5088.36 | 6.76% | $700,220 | 33.52% |
| 2022-05-22 | $4766.05 | -15.04% | $524,430 | 13.17% |



Listed by: Renuka Bhandari • Keller Williams Realty-FM
Mls Name: NTREIS
Mls ID: #20944999
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.