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 452 Lacebark Dr, Irving, TX, 75063 generates $4,594/mo in rent and, after a $2,271/mo payment, leaves $1,243/mo in cash flow. Total monthly income is $4,594/mo, and annual cash flow is $14,919/yr on $153,816 invested. Return on cash invested sits at 29.61% in year one, and rental yield is 11.88% on a $464,000 entry. Equity gained on principal adds $2,994/yr, while 5% annual appreciation builds toward $128,195 over five years. Five-year ROI reaches 156.22% and total cumulative return in cash sums $240,297. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,594/mo property income rather than buyer’s personal income.
Single Family
Built in 2000
5,227 sqft lot
$N/A/sqft
$614 annually HOA
Neighborhood data shown for ZIP Code: 75063, Irving, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,686 (100%) |
| Owner Occupied HU | 7,433 (37.8%) |
| Renter Occupied HU | 11,195 (56.9%) |
| Vacant Housing Units | 1,058 ( 5.4%) |
| Median Home Value | $491,967 |
| Average Home Value | $531,117 |
Residential
19,062
Single Family
8,244
Multi-Family
10,818
Businesses
1,639
Date | Event | Price |
|---|---|---|
| 2024-08-02 | Listed for sale | $464,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $2352.14 | 3.55% | $340,840 | N/A |
| 2022-08-13 | $2271.59 | 5.99% | $340,840 | 22.67% |
| 2021-08-13 | $2143.19 | -0.82% | $277,840 | N/A |
Listed by: Thomas Thaimuriyil • Beam Real Estate, LLC
Mls Name: NTREIS
Mls ID: #20690840
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.
