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 4358 Hebron St, Irving, TX, 75061 priced at $474,900 pairs $3,106/mo rent with after a $2,324/mo payment. Total monthly income equals $3,106/mo. Return on cash invested is 15.08% in year one, and rental yield stands at 7.85% on a $474,900 basis. Equity gained on principal adds $3,064/yr, and 5% annual appreciation accumulates to $131,206 by year five. Five-year ROI measures 79.17% and total cumulative return in cash reaches $124,631. For financing, Ziffy Mortgage’s DSCR program evaluates $3,106/mo property income against a $2,324/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2020
3,179 sqft lot
$N/A/sqft
$363 monthly HOA
Neighborhood data shown for ZIP Code: 75061, Irving, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,151 (100%) |
| Owner Occupied HU | 7,404 (36.7%) |
| Renter Occupied HU | 11,654 (57.8%) |
| Vacant Housing Units | 1,093 ( 5.4%) |
| Median Home Value | $298,564 |
| Average Home Value | $319,555 |
Residential
20,127
Single Family
11,246
Multi-Family
8,881
Businesses
1,864
Date | Event | Price |
|---|---|---|
| 2025-02-11 | Listed for sale | $474,900 |
| 2023-06-05 | Listing removed | N/A |
| 2023-05-17 | Price change | $490,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $4927.34 | 17.00% | $439,080 | 18.27% |
| 2023-02-12 | $4211.25 | -2.94% | $371,250 | N/A |
| 2022-02-12 | $4338.97 | 18.83% | $371,250 | 23.09% |
Listed by: Shawna King • King Realty, LLC
Mls Name: NTREIS
Mls ID: #20841180
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.
