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 4107 Napoli Way, Irving, TX, 75038 priced at $499,000 pairs $4,316/mo rent with $689/mo cash flow after a $2,442/mo payment. Total monthly income equals $4,316/mo, and annual cash flow comes to $8,267/yr on $165,419 invested. Return on cash invested is 24.91% in year one, and rental yield stands at 10.38% on a $499,000 basis. Equity gained on principal adds $3,220/yr, and 5% annual appreciation accumulates to $137,865 by year five. Five-year ROI measures 131.05% and total cumulative return in cash reaches $216,774. For financing, Ziffy Mortgage’s DSCR program evaluates $4,316/mo property income against a $2,442/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2016
4,443 sqft lot
$N/A/sqft
$79 monthly 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 |
|---|---|---|
| 2025-04-15 | Listed for sale | $499,000 |
| 2025-03-29 | Listing removed | $589,000 |
| 2025-03-06 | Listed for sale | $589,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-15 | $5116.09 | 23.66% | $455,900 | N/A |
| 2023-04-15 | $4137.19 | 3.63% | $455,900 | N/A |
| 2022-04-15 | $3992.11 | 6.20% | $455,900 | 17.45% |
Listed by: Kevin Andrews • Local Pro Realty LLC
Mls Name: NTREIS
Mls ID: #20863397
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.
