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% |
Rental property for sale in Irving at 301 Thompson St, Irving, TX, 75061 generates $1,322/mo in rent and, after a $832/mo payment, leaves $113/mo in cash flow. Total monthly income is $1,322/mo, and annual cash flow is $1,358/yr on $56,355 invested. Return on cash invested sits at 22.32% in year one, and rental yield is 9.33% on a $170,000 entry. Equity gained on principal adds $1,097/yr, while 5% annual appreciation builds toward $46,968 over five years. Five-year ROI reaches 117.05% and total cumulative return in cash sums $65,961. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,322/mo property income rather than buyer’s personal income.
Single Family
Built in 1955
10,323 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Michael Lund • StepStone Realty LLC
Mls Name: NTREIS
Mls ID: #21073289
