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 3019 Lela St, Irving, TX, 75061 earns $558/mo cash flow from $2,902/mo rent with a $1,613/mo payment. Total monthly income totals $2,902/mo, and annual cash flow totals $6,702/yr on $109,247 capital. ROI tracks 26.04% on current figures, and rental yield reads 10.57% at a $329,555 purchase. Equity gained on principal adds $2,127/yr, and 5% annual appreciation supports $91,050 over five years. Five-year ROI reaches 136.97% and total cumulative return in cash sums $149,631. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,902/mo property income instead of your personal income.
Single Family
Built in 1990
7,056 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 |
|---|---|---|
| 2025-06-14 | Listed for sale | $329,555 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-15 | $2178.74 | 8.82% | $245,150 | N/A |
| 2023-06-15 | $2002.12 | 6.76% | $245,150 | N/A |
| 2022-06-15 | $1875.34 | 6.20% | $245,150 | N/A |
Listed by: Jennifer Elrod • United Real Estate
Mls Name: NTREIS
Mls ID: #20945008
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.
