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 4143 Khawlah Nafal Ct, Irving, TX, 75038 generates $9,964/mo in rent and, after a $4,591/mo payment, leaves $3,154/mo in cash flow. Total monthly income is $9,964/mo, and annual cash flow is $37,845/yr on $308,602 invested. Return on cash invested sits at 32.32% in year one, and rental yield is 12.75% on a $938,000 entry. Equity gained on principal adds $6,053/yr, while 5% annual appreciation builds toward $259,152 over five years. Five-year ROI reaches 170.8% and total cumulative return in cash sums $527,078. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $9,964/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
4,356 sqft lot
$N/A/sqft
$1,680 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 |
|---|---|---|
| 2024-06-26 | Listed for sale | $938,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $113.43 | N/A | $10,000 | N/A |
Listed by: Aaron Jistel • Listing Spark
Mls Name: NTREIS
Mls ID: #20657338
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.
