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 2019 Wilshire Dr, Irving, TX, 75061 with 5% annual appreciation on a $279,900 basis while $2,276/mo rent supports operations. Total monthly income totals $2,276/mo and a $1,370/mo payment preserves $168/mo for cash returns. Annual cash flow comes to $2,011/yr on $92,787 deployed, and return on cash invested reaches 22.08% in year one. Equity gained on principal adds $1,806/yr, and five-year appreciation sums $77,331 alongside rental yield of 9.76%. Five-year ROI measures 116.24% and total cumulative return in cash totals $107,857.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,276/mo property income versus a $1,370/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 1983
2,439 sqft lot
$N/A/sqft
$354 quarterly 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 |
|---|---|---|
| 2024-11-27 | Price change | $279,900 |
| 2024-11-12 | Price change | $284,999 |
| 2024-11-04 | Price change | $289,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $3218.46 | 16.93% | $286,800 | 18.19% |
| 2023-12-27 | $2752.49 | -2.94% | $242,650 | N/A |
| 2022-12-27 | $2835.97 | 28.68% | $242,650 | 33.28% |
Listed by: Kristy Sullivan • Competitive Edge Realty LLC
Mls Name: NTREIS
Mls ID: #20748217
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.
