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 2000 Bethlehem St, Irving, TX, 75061 uses $124,147 cash to close to unlock $12,946/yr annual cash flow and $1,079/mo monthly cash flow. Total monthly income runs $3,742/mo, and a $1,833/mo payment keeps the spread at $1,079/mo. Purchase price stands at $374,500, and rental yield measures 11.99% with $3,742/mo rent. Return on cash invested shows 30.34% in year one, and 5% annual appreciation builds toward $103,467 over five years. Five-year ROI reaches 159.97% and total cumulative return in cash records $198,602. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,742/mo property income covering a $1,833/mo payment rather than investor’s personal income.
Single Family
Built in 2020
2,842 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 |
|---|---|---|
| 2025-10-04 | Listing removed | $380,000 |
| 2025-09-02 | Price change | $380,000 |
| 2025-08-18 | Price change | $410,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-23 | $5075.23 | 18.50% | $452,260 | 19.78% |
| 2023-10-23 | $4282.83 | -2.94% | $377,560 | N/A |
| 2022-10-23 | $4412.73 | 18.91% | $377,560 | 23.17% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
