








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $3,062/mo, and a $2,447/mo payment. Purchase price stands at $499,990, and rental yield measures 7.35% with $3,062/mo rent. Return on cash invested shows 16.34% in year one, and 5% annual appreciation builds toward $138,138 over five years. Five-year ROI reaches 84.9% and total cumulative return in cash records $140,717. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,062/mo property income covering a $2,447/mo payment rather than investor’s personal income.
Single Family
Built in 2025
2,439 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Vickie P Bodine • Keller Williams Realty-FM
Mls Name: NTREIS
Mls ID: #20988104