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 4501 N O Connor Rd APT 1103, Irving, TX, 75062 generates $4,522/mo in rent and, after a $1,018/mo payment, leaves $2,265/mo in cash flow. Total monthly income is $4,522/mo, and annual cash flow is $27,179/yr on $68,952 invested. Return on cash invested sits at 59.33% in year one, and rental yield is 26.09% on a $208,000 entry. Equity gained on principal adds $1,342/yr, while 5% annual appreciation builds toward $57,467 over five years. Five-year ROI reaches 320.33% and total cumulative return in cash sums $220,872. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,522/mo property income rather than buyer’s personal income.
Condo
Built in 1975
17.15 Acres lot
$N/A/sqft
$778 monthly HOA
Neighborhood data shown for ZIP Code: 75062, Irving, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,358 (100%) |
| Owner Occupied HU | 7,630 (44.0%) |
| Renter Occupied HU | 8,916 (51.4%) |
| Vacant Housing Units | 812 ( 4.7%) |
| Median Home Value | $290,436 |
| Average Home Value | $374,303 |
Residential
18,373
Single Family
10,301
Multi-Family
8,072
Businesses
1,890
Date | Event | Price |
|---|---|---|
| 2024-08-13 | Price change | $208,000 |
| 2024-08-10 | Price change | $215,000 |
| 2024-08-09 | Price change | $218,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: John Romeo • RE/MAX DFW Associates
Mls Name: NTREIS
Mls ID: #20614959
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.
