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 1413 Old Orchard Dr, Irving, TX, 75061 generates $3,238/mo in rent and, after a $2,105/mo payment, leaves $180/mo in cash flow. Total monthly income is $3,238/mo, and annual cash flow is $2,158/yr on $142,545 invested. Return on cash invested sits at 21.42% in year one, and rental yield is 9.04% on a $430,000 entry. Equity gained on principal adds $2,775/yr, while 5% annual appreciation builds toward $118,801 over five years. Five-year ROI reaches 112.17% and total cumulative return in cash sums $159,891. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,238/mo property income rather than buyer’s personal income.
Single Family
Built in 1991
6,882 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75061, Irving, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,151 (100%) |
| Owner Occupied HU | 7,404 (36.7%) |
| Renter Occupied HU | 11,654 (57.8%) |
| Vacant Housing Units | 1,093 ( 5.4%) |
| Median Home Value | $298,564 |
| Average Home Value | $319,555 |
Residential
20,127
Single Family
11,246
Multi-Family
8,881
Businesses
1,864
Date | Event | Price |
|---|---|---|
| 2025-06-16 | Listed for sale | $430,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-17 | $3279.67 | 111.78% | $460,790 | 73.01% |
| 2023-06-17 | $1548.61 | -8.21% | $266,340 | N/A |
| 2022-06-17 | $1687.06 | -4.48% | $266,340 | N/A |
Listed by: Nidhi Gupta • MARK SPAIN REAL ESTATE
Mls Name: NTREIS
Mls ID: #20939726
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.
