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 2651 Roger Williams Dr, Irving, TX, 75061 offers a 18.28% rental yield on a $289,900 purchase with $4,415/mo rent. Total monthly income registers $4,415/mo, and a $1,419/mo payment leaves $2,353/mo available for distribution. Annual cash flow reaches $28,241/yr on $96,102 to close, and return on cash invested stands at 49.3% in year one. Equity gained on principal adds $1,871/yr while 5% annual appreciation supports $80,094 over five years. Portfolio math shows five-year ROI at 261.66% and total cumulative return in cash at $251,457. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,415/mo property income against a $1,419/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1956
8,755 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-07-27 | Price change | $289,900 |
| 2024-07-06 | Listed for sale | $299,000 |
| 2019-08-27 | Listing removed | $1,525 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $2790.50 | -4.50% | $246,000 | -1.60% |
| 2022-08-13 | $2921.87 | 35.60% | $250,000 | 40.45% |
| 2021-08-13 | $2154.79 | 23.20% | $178,000 | 25.58% |
Listed by: James Tucker • DM Global Realty
Mls Name: NTREIS
Mls ID: #20666666
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.
