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% |
Total monthly income runs $3,311/mo, and a $2,129/mo payment. Purchase price stands at $435,000, and rental yield measures 9.13% with $3,311/mo rent. Return on cash invested shows 19.05% in year one, and 5% annual appreciation builds toward $120,182 over five years. Five-year ROI reaches 100.41% and total cumulative return in cash records $144,792. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,311/mo property income covering a $2,129/mo payment rather than investor’s personal income.
Townhouse
Built in 2000
4,791 sqft lot
$N/A/sqft
$321 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 |
|---|---|---|
| 2025-03-25 | Listed for sale | $435,000 |
| 2022-10-27 | Sold | N/A |
| 2022-10-03 | Pending sale | $380,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-25 | $3301.69 | -22.73% | $367,770 | -2.37% |
| 2023-03-25 | $4272.85 | 99.49% | $376,680 | N/A |
| 2022-03-25 | $2141.88 | 6.69% | $376,680 | 30.88% |
Listed by: Anjani Neelee • DHS Realty
Mls Name: NTREIS
Mls ID: #20880934
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.
