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 2015 Crockett Cir, Irving, TX, 75038 listed at $1,080,000 pairs $4,050/mo rent with a $5,286/mo payment. Total monthly income runs $4,050/mo. Return on cash invested measures 6.21% in year one, and rental yield registers 4.5% at a $1,080,000 basis. Equity gained on principal adds $6,969/yr, and annual property appreciation at 5% supports $298,384 by year five. Five-year ROI tracks 31.12% and total cumulative return in cash totals $108,880. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,050/mo property income relative to a $5,286/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2002
0.32 Acres lot
$N/A/sqft
$500 monthly HOA
Neighborhood data shown for ZIP Code: 75038, Irving, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,170 (100%) |
| Owner Occupied HU | 2,599 (16.1%) |
| Renter Occupied HU | 12,462 (77.1%) |
| Vacant Housing Units | 1,109 ( 6.9%) |
| Median Home Value | $449,637 |
| Average Home Value | $569,322 |
Residential
14,593
Single Family
3,392
Multi-Family
11,201
Businesses
1,109
Date | Event | Price |
|---|---|---|
| 2025-08-14 | Listed for sale | $1,080,000 |
| 2025-07-24 | Listing removed | $1,100,000 |
| 2025-07-11 | Listed for sale | $1,100,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-14 | $10677.32 | 18.71% | $1,179,610 | 48.77% |
| 2023-08-14 | $8994.11 | -2.94% | $792,890 | N/A |
| 2022-08-14 | $9266.85 | 31.27% | $792,890 | 35.96% |
Listed by: Nicole Andrews • Nicole Andrews & Associates
Mls Name: My State MLS
Mls ID: #11553632
