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 4452 Saint Andrews Blvd, Irving, TX, 75038 priced at $695,000 converts $4,031/mo rent into after a $3,402/mo obligation. Total monthly income equals $4,031/mo. Return on cash invested prints 13.78% in year one, and rental yield reads 6.96% against a $695,000 entry. Equity gained on principal adds $4,485/yr, while 5% annual appreciation compiles into $192,016 by year five. Five-year ROI reaches 71.69% and total cumulative return in cash sums $163,914. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,031/mo property income covering a $3,402/mo payment, not borrower’s personal income.
Townhouse
Built in 2004
2,918 sqft lot
$N/A/sqft
$286 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 |
|---|---|---|
| 2025-02-07 | Price change | $695,000 |
| 2024-12-26 | Price change | $700,000 |
| 2024-12-02 | Listed for sale | $713,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $3638.82 | 8.45% | $627,350 | 22.96% |
| 2023-02-12 | $3355.29 | 4.28% | $510,190 | N/A |
| 2022-02-12 | $3217.70 | 6.23% | $510,190 | 29.16% |
Listed by: Alexandria Mcconnell • Rogers Healy and Associates
Mls Name: NTREIS
Mls ID: #20788669
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.
