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 3524 Bangor Ct W, Irving, TX, 75062 generates $3,072/mo in rent and, after a $1,664/mo payment, leaves $654/mo in cash flow. Total monthly income is $3,072/mo, and annual cash flow is $7,852/yr on $112,710 invested. Return on cash invested sits at 26.88% in year one, and rental yield is 10.84% on a $340,000 entry. Equity gained on principal adds $2,194/yr, while 5% annual appreciation builds toward $93,936 over five years. Five-year ROI reaches 141.44% and total cumulative return in cash sums $159,414. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,072/mo property income rather than buyer’s personal income.
Single Family
Built in 1961
8,886 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: David Edgerton • All City Real Estate, Ltd. Co.
Mls Name: NTREIS
Mls ID: #21034200
