4127 Nia DrIrvingTX75038
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Irving at 4127 Nia Dr, Irving, TX, 75038 priced at $409,000 converts $3,295/mo rent into $111/mo cash flow after a $2,002/mo obligation. Total monthly income equals $3,295/mo, and annual cash flow totals $1,337/yr on $135,584 invested. Return on cash invested prints 20.89% in year one, and rental yield reads 9.67% against a $409,000 entry. Equity gained on principal adds $2,639/yr, while 5% annual appreciation compiles into $112,999 by year five. Five-year ROI reaches 110.23% and total cumulative return in cash sums $149,457. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,295/mo property income covering a $2,002/mo payment, not borrower’s personal income.
Townhouse
Built in 2017
2,874 sqft lot
$N/A/sqft
$275 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75038, Irving, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
14,593
Single Family
3,392
Multi-Family
11,201
Businesses
1,109
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mike Robertson • Realty World DFW
Mls Name: NTREIS
Mls ID: #20930279
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.