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 2117 Sandy Ln, Irving, TX, 75060 listed at $359,900 pairs $2,971/mo rent with a $1,762/mo payment to leave $411/mo cash flow. Total monthly income runs $2,971/mo, and annual cash flow reaches $4,935/yr on $119,307 cash to close. Return on cash invested measures 24.05% in year one, and rental yield registers 9.91% at a $359,900 basis. Equity gained on principal adds $2,322/yr, and annual property appreciation at 5% supports $99,434 by year five. Five-year ROI tracks 126.26% and total cumulative return in cash totals $150,638. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,971/mo property income relative to a $1,762/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1972
7,927 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 |
|---|---|---|
| 2024-10-17 | Price change | $359,900 |
| 2024-10-10 | Price change | $361,900 |
| 2024-10-04 | Price change | $364,250 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-18 | $3325.44 | 167.35% | $293,160 | 7.99% |
| 2022-10-18 | $1243.84 | 8.01% | $271,460 | 28.31% |
| 2021-10-18 | $1151.64 | 13.50% | $211,570 | N/A |
Listed by: Thomas Thaimuriyil • Beam Real Estate, LLC
Mls Name: NTREIS
Mls ID: #20739798
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.
