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% |
Investment property for sale in Irving at 1906 Dunning St, Irving, TX, 75061 with 5% annual appreciation on a $295,000 basis while $2,782/mo rent supports operations. Total monthly income totals $2,782/mo and a $1,444/mo payment preserves $684/mo for cash returns. Annual cash flow comes to $8,209/yr on $97,793 deployed, and return on cash invested reaches 28.3% in year one. Equity gained on principal adds $1,904/yr, and five-year appreciation sums $81,503 alongside rental yield of 11.32%. Five-year ROI measures 149.09% and total cumulative return in cash totals $145,802.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,782/mo property income versus a $1,444/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1963
7,013 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 |
|---|---|---|
| 2025-04-20 | Listed for sale | $295,000 |
| 2024-04-06 | Listing removed | N/A |
| 2024-02-21 | Listed for rent | $2,275 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-21 | $3366.59 | 18.71% | $368,160 | 47.26% |
| 2023-04-21 | $2835.87 | 26.56% | $250,000 | 30.40% |
| 2022-04-21 | $2240.72 | 578.59% | $191,720 | 30.73% |
Listed by: Cody Carson • Douglas Elliman Real Estate
Mls Name: NTREIS
Mls ID: #20908976
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.
