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 429 Arbol, Irving, TX, 75039 offers a 12.44% rental yield on a $475,000 purchase with $4,925/mo rent. Total monthly income registers $4,925/mo, and a $2,325/mo payment leaves $1,285/mo available for distribution. Annual cash flow reaches $15,421/yr on $157,463 to close, and return on cash invested stands at 29.7% in year one. Equity gained on principal adds $3,065/yr while 5% annual appreciation supports $131,234 over five years. Portfolio math shows five-year ROI at 157.31% and total cumulative return in cash at $247,711. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,925/mo property income against a $2,325/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2006
2,352 sqft lot
$N/A/sqft
$262 monthly HOA
Neighborhood data shown for ZIP Code: 75039, Irving, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,581 (100%) |
| Owner Occupied HU | 2,577 (15.5%) |
| Renter Occupied HU | 11,702 (70.6%) |
| Vacant Housing Units | 2,302 (13.9%) |
| Median Home Value | $572,425 |
| Average Home Value | $610,090 |
Residential
15,244
Single Family
2,781
Multi-Family
12,463
Businesses
782
Date | Event | Price |
|---|---|---|
| 2024-08-29 | Listed for sale | $475,000 |
| 2022-02-28 | Sold | N/A |
| 2022-02-02 | Pending sale | $360,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $3212.29 | 6.18% | $353,980 | N/A |
| 2022-08-30 | $3025.33 | 6.20% | $353,980 | 20.34% |
| 2021-08-30 | $2848.68 | -1.90% | $294,150 | N/A |
Listed by: Zach Sutton • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20715328
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.
