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 3903 Double Tree Trl, Irving, TX, 75061 offers a 10.2% rental yield on a $338,000 purchase with $2,873/mo rent. Total monthly income registers $2,873/mo, and a $1,654/mo payment leaves $470/mo available for distribution. Annual cash flow reaches $5,637/yr on $112,047 to close, and return on cash invested stands at 24.94% in year one. Equity gained on principal adds $2,181/yr while 5% annual appreciation supports $93,383 over five years. Portfolio math shows five-year ROI at 131.04% and total cumulative return in cash at $146,822. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,873/mo property income against a $1,654/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1979
10,454 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 |
|---|---|---|
| 2024-11-09 | Price change | $338,000 |
| 2024-09-30 | Price change | $365,000 |
| 2024-09-15 | Price change | $377,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $3802.23 | 5.52% | $338,820 | 6.66% |
| 2023-12-27 | $3603.48 | -4.15% | $317,670 | -1.24% |
| 2022-12-27 | $3759.51 | 25.56% | $321,670 | 30.05% |
Listed by: Mario Moncayo • Mersaes Real Estate, Inc.
Mls Name: NTREIS
Mls ID: #20716924
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.
