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 3919 N Story Rd, Irving, TX, 75038 at $395,000 posts ROI 23.76% with $420/mo cash flow from $3,229/mo rent. Total monthly income equals $3,229/mo, and annual cash flow records $5,045/yr on $130,943 to close. Return on cash invested measures 23.76% and rental yield reads 9.81% at the current $395,000. Equity gained on principal adds $2,549/yr, and 5% annual appreciation supports $109,131 by year five. Five-year ROI prints 124.72% and total cumulative return in cash totals $163,314.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,229/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1973
0.32 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-01-16 | Price change | $395,000 |
| 2025-01-09 | Price change | $400,000 |
| 2025-01-05 | Price change | $405,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $4612.10 | -1.07% | $410,990 | N/A |
| 2023-02-12 | $4662.04 | -0.26% | $410,990 | 2.76% |
| 2022-02-12 | $4674.28 | 137.80% | $399,940 | 39.55% |
Listed by: Wily Walter • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20802361
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.
