2813 Bonanza Dr #BO2813IrvingTX75060
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Irving at 2813 Bonanza Dr #BO2813, Irving, TX, 75060 offers a 9.58% rental yield on a $107,900 purchase with $861/mo rent. Total monthly income registers $861/mo, and a $528/mo payment leaves $94/mo available for distribution. Annual cash flow reaches $1,126/yr on $35,769 to close, and return on cash invested stands at 23.06% in year one. Equity gained on principal adds $696/yr while 5% annual appreciation supports $29,811 over five years. Portfolio math shows five-year ROI at 120.94% and total cumulative return in cash at $43,260. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $861/mo property income against a $528/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75060, Irving, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
15,375
Single Family
12,945
Multi-Family
2,430
Businesses
948
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices