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% |
Total monthly income runs $3,838/mo, and a $2,887/mo payment. Purchase price stands at $589,900, and rental yield measures 7.81% with $3,838/mo rent. Return on cash invested shows 7.65% in year one, and 5% annual appreciation builds toward $162,978 over five years. Five-year ROI reaches 42.01% and total cumulative return in cash records $81,525. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,838/mo property income covering a $2,887/mo payment rather than investor’s personal income.
Condo
Built in 2001
3.22 Acres lot
$N/A/sqft
$1,650 monthly HOA
Neighborhood data shown for ZIP Code: 75039, Irving, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,581 (100%) |
| Owner Occupied HU | 2,577 (15.5%) |
| Renter Occupied HU | 11,702 (70.6%) |
| Vacant Housing Units | 2,302 (13.9%) |
| Median Home Value | $572,425 |
| Average Home Value | $610,090 |
Residential
15,244
Single Family
2,781
Multi-Family
12,463
Businesses
782
Date | Event | Price |
|---|---|---|
| 2025-05-20 | Listed for sale | $589,900 |
| 2022-08-05 | Sold | N/A |
| 2022-07-21 | Pending sale | $515,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-20 | $4224.17 | 8.82% | $487,640 | 14.00% |
| 2023-05-20 | $3881.74 | -22.35% | $427,750 | N/A |
| 2022-05-20 | $4999.32 | 2.71% | $427,750 | 6.38% |
Listed by: Heather Tinglov • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20942084
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.
