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 3201 Dartmouth Dr, Irving, TX, 75062 priced at $328,500 converts $3,016/mo rent into $680/mo cash flow after a $1,608/mo obligation. Total monthly income equals $3,016/mo, and annual cash flow totals $8,158/yr on $108,898 invested. Return on cash invested prints 27.4% in year one, and rental yield reads 11.02% against a $328,500 entry. Equity gained on principal adds $2,120/yr, while 5% annual appreciation compiles into $90,758 by year five. Five-year ROI reaches 144.23% and total cumulative return in cash sums $157,064. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,016/mo property income covering a $1,608/mo payment, not borrower’s personal income.
Single Family
Built in 1957
0.20 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 |
|---|---|---|
| 2025-04-23 | Listed for sale | $328,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-23 | $3860.14 | 15.14% | $343,980 | 16.39% |
| 2023-04-23 | $3352.56 | 8.59% | $295,550 | 11.88% |
| 2022-04-23 | $3087.48 | 18.95% | $264,170 | 23.20% |
Listed by: Richard Byrne • Byrne Group Realtors
Mls Name: NTREIS
Mls ID: #20834327
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.
