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 1828 Tracey Cir, Irving, TX, 75060 generates $2,760/mo in rent and, after a $1,733/mo payment, leaves $242/mo in cash flow. Total monthly income is $2,760/mo, and annual cash flow is $2,908/yr on $117,351 invested. Return on cash invested sits at 22.39% in year one, and rental yield is 9.36% on a $354,000 entry. Equity gained on principal adds $2,284/yr, while 5% annual appreciation builds toward $97,804 over five years. Five-year ROI reaches 117.37% and total cumulative return in cash sums $137,734. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,760/mo property income rather than buyer’s personal income.
Single Family
Built in 1972
6,882 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 |
|---|---|---|
| 2025-06-17 | Listed for sale | $354,000 |
| 2025-06-08 | Listing removed | $359,000 |
| 2025-05-10 | Price change | $359,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-17 | $1125.92 | 11.53% | $321,020 | 19.96% |
| 2023-06-17 | $1009.54 | 2.27% | $267,610 | N/A |
| 2022-06-17 | $987.16 | 8.53% | $267,610 | 12.31% |
Listed by: Baldemar De Leon • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #20971987
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.
