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 2218 Dennis St, Irving, TX, 75062 with 5% annual appreciation on a $259,000 basis while $3,966/mo rent supports operations. Total monthly income totals $3,966/mo and a $1,268/mo payment preserves $2,124/mo for cash returns. Annual cash flow comes to $25,487/yr on $85,859 deployed, and return on cash invested reaches 49.59% in year one. Equity gained on principal adds $1,671/yr, and five-year appreciation sums $71,557 alongside rental yield of 18.38%. Five-year ROI measures 263.22% and total cumulative return in cash totals $226,000.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,966/mo property income versus a $1,268/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1957
7,013 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75062, Irving, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,358 (100%) |
| Owner Occupied HU | 7,630 (44.0%) |
| Renter Occupied HU | 8,916 (51.4%) |
| Vacant Housing Units | 812 ( 4.7%) |
| Median Home Value | $290,436 |
| Average Home Value | $374,303 |
Residential
18,373
Single Family
10,301
Multi-Family
8,072
Businesses
1,890
Date | Event | Price |
|---|---|---|
| 2024-06-12 | Price change | $259,000 |
| 2024-06-04 | Price change | $269,000 |
| 2024-05-20 | Listed for sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $1528.60 | 6.76% | $212,370 | N/A |
| 2022-08-13 | $1431.78 | -5.60% | $212,370 | 26.86% |
| 2021-08-13 | $1516.70 | 7.92% | $167,400 | N/A |
Listed by: Cathy Hickman • Engel&Volkers Dallas Southlake
Mls Name: NTREIS
Mls ID: #20610210
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.
