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 1811 Dennis St, Irving, TX, 75062 priced at $300,000 converts $2,816/mo rent into $683/mo cash flow after a $1,468/mo obligation. Total monthly income equals $2,816/mo, and annual cash flow totals $8,196/yr on $99,450 invested. Return on cash invested prints 28.15% in year one, and rental yield reads 11.26% against a $300,000 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation compiles into $82,884 by year five. Five-year ROI reaches 148.24% and total cumulative return in cash sums $147,420. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,816/mo property income covering a $1,468/mo payment, not borrower’s personal income.
Single Family
Built in 1959
6,882 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 |
|---|---|---|
| 2024-10-04 | Price change | $300,000 |
| 2024-09-30 | Listed for sale | $315,000 |
| 2021-04-30 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-18 | $2815.00 | -2.94% | $248,160 | N/A |
| 2022-10-18 | $2900.35 | 43.95% | $248,160 | 49.10% |
| 2021-10-18 | $2014.84 | 323.86% | $166,440 | 13.64% |
Listed by: Eduardo Munoz • Orchard Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20725939
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.
