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 2804 Condor Dr, Irving, TX, 75060 uses $102,434 cash to close to unlock $6,757/yr annual cash flow and $563/mo monthly cash flow. Total monthly income runs $2,760/mo, and a $1,512/mo payment keeps the spread at $563/mo. Purchase price stands at $309,000, and rental yield measures 10.72% with $2,760/mo rent. Return on cash invested shows 26.51% in year one, and 5% annual appreciation builds toward $85,371 over five years. Five-year ROI reaches 139.47% and total cumulative return in cash records $142,865. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,760/mo property income covering a $1,512/mo payment rather than investor’s personal income.
Single Family
Built in 1975
8,450 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 |
|---|---|---|
| 2024-11-18 | Listed for sale | $309,000 |
| 2019-10-18 | Listing removed | $1,600 |
| 2019-08-23 | Price change | $1,600 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1483.92 | 10.70% | $343,510 | N/A |
| 2023-12-27 | $1340.48 | 3.16% | $343,510 | 25.20% |
| 2022-12-27 | $1299.43 | 7.94% | $274,370 | 29.90% |
Listed by: Candice Hale • Hale Brokerage, Llc
Mls Name: NTREIS
Mls ID: #20780290
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.
