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 307 Riverwalk Ln, Irving, TX, 75063 offers $3,456/mo rent that, after a $2,300/mo payment, leaves $50/mo cash flow. Total monthly income is $3,456/mo, and annual cash flow is $597/yr on $155,805 cash. Return on cash invested measures 20.29% in year one, and rental yield stands at 8.82% at a $470,000 entry. Equity gained on principal adds $3,033/yr while 5% annual appreciation compounds into $129,852 by year five. Five-year ROI records 106.28% and total cumulative return in cash reaches $165,597. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,456/mo property income versus a $2,300/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1993
3,789 sqft lot
$N/A/sqft
$773 annually HOA
Neighborhood data shown for ZIP Code: 75063, Irving, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,686 (100%) |
| Owner Occupied HU | 7,433 (37.8%) |
| Renter Occupied HU | 11,195 (56.9%) |
| Vacant Housing Units | 1,058 ( 5.4%) |
| Median Home Value | $491,967 |
| Average Home Value | $531,117 |
Residential
19,062
Single Family
8,244
Multi-Family
10,818
Businesses
1,639
Date | Event | Price |
|---|---|---|
| 2024-08-23 | Listed for sale | $470,000 |
| 2024-07-18 | Listing removed | N/A |
| 2024-07-14 | Price change | $3,095 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-18 | $5316.66 | -3.35% | $429,510 | N/A |
| 2022-10-18 | $5500.92 | 36.71% | $429,510 | 42.41% |
| 2021-10-18 | $4023.83 | -1.72% | $301,600 | N/A |
Listed by: Priyanka Kejriwal • Pioneer DFW Realty, LLC
Mls Name: NTREIS
Mls ID: #20671388
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.
