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 3313 McDermott St, Irving, TX, 75061 listed at $289,900 pairs $2,462/mo rent with a $1,419/mo payment to leave $400/mo cash flow. Total monthly income runs $2,462/mo, and annual cash flow reaches $4,805/yr on $96,102 cash to close. Return on cash invested measures 24.91% in year one, and rental yield registers 10.19% at a $289,900 basis. Equity gained on principal adds $1,871/yr, and annual property appreciation at 5% supports $80,094 by year five. Five-year ROI tracks 130.88% and total cumulative return in cash totals $125,781. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,462/mo property income relative to a $1,419/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1965
7,187 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 |
|---|---|---|
| 2025-07-24 | Listed for sale | $289,900 |
| 2021-07-30 | Sold | N/A |
| 2021-07-13 | Pending sale | $146,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-24 | $2832.24 | 18.71% | $260,520 | 23.87% |
| 2023-07-24 | $2385.76 | -2.94% | $210,320 | N/A |
| 2022-07-24 | $2458.11 | 1.29% | $210,320 | 4.91% |
Listed by: George Moozhayil • Dallas Ark, REALTORS
Mls Name: NTREIS
Mls ID: #21010133
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.
