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 2914 Harvard St N, Irving, TX, 75062 uses $107,738 cash to close to unlock $1,951/yr annual cash flow and $163/mo monthly cash flow. Total monthly income runs $2,474/mo, and a $1,591/mo payment keeps the spread at $163/mo. Purchase price stands at $325,000, and rental yield measures 9.13% with $2,474/mo rent. Return on cash invested shows 21.72% in year one, and 5% annual appreciation builds toward $89,792 over five years. Five-year ROI reaches 113.78% and total cumulative return in cash records $122,581. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,474/mo property income covering a $1,591/mo payment rather than investor’s personal income.
Single Family
Built in 1963
7,274 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 |
|---|---|---|
| 2025-04-30 | Listed for sale | $325,000 |
| 2022-06-06 | Sold | N/A |
| 2022-05-12 | Pending sale | $293,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-30 | $2603.49 | -19.72% | $290,000 | 1.44% |
| 2023-04-30 | $3242.99 | 37.68% | $285,890 | 41.86% |
| 2022-04-30 | $2355.37 | 77.88% | $201,530 | 47.39% |
Listed by: David Nealy • Bray Real Estate-Colleyville
Mls Name: NTREIS
Mls ID: #20903837
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.
