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 3701 Crosby St, Irving, TX, 75038 offers a 10.08% rental yield on a $684,999 purchase with $5,753/mo rent. Total monthly income registers $5,753/mo, and a $3,353/mo payment leaves $823/mo available for distribution. Annual cash flow reaches $9,879/yr on $225,365 to close, and return on cash invested stands at 24.44% in year one. Equity gained on principal adds $4,420/yr while 5% annual appreciation supports $189,253 over five years. Portfolio math shows five-year ROI at 128.47% and total cumulative return in cash at $289,522. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,753/mo property income against a $3,353/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2017
4,399 sqft lot
$N/A/sqft
$700 annually HOA
Neighborhood data shown for ZIP Code: 75038, Irving, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,170 (100%) |
| Owner Occupied HU | 2,599 (16.1%) |
| Renter Occupied HU | 12,462 (77.1%) |
| Vacant Housing Units | 1,109 ( 6.9%) |
| Median Home Value | $449,637 |
| Average Home Value | $569,322 |
Residential
14,593
Single Family
3,392
Multi-Family
11,201
Businesses
1,109
Date | Event | Price |
|---|---|---|
| 2025-04-22 | Listed for sale | $684,999 |
| 2023-12-15 | Listing removed | N/A |
| 2023-11-27 | Listed for rent | $4,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-23 | $6587.72 | 46.91% | $587,040 | -8.27% |
| 2023-04-23 | $4484.09 | 6.76% | $639,950 | 24.79% |
| 2022-04-23 | $4200.08 | 6.20% | $512,840 | 25.58% |
Listed by: John Prell • Creekview Realty
Mls Name: NTREIS
Mls ID: #20911634
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.
