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 4527 N Oconnor Rd #2187, Irving, TX, 75062 generates $2,536/mo in rent and, after a $1,123/mo payment, leaves $329/mo in cash flow. Total monthly income is $2,536/mo, and annual cash flow is $3,951/yr on $76,079 invested. Return on cash invested sits at 25.1% in year one, and rental yield is 13.26% on a $229,500 entry. Equity gained on principal adds $1,481/yr, while 5% annual appreciation builds toward $63,407 over five years. Five-year ROI reaches 135.25% and total cumulative return in cash sums $102,894. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,536/mo property income rather than buyer’s personal income.
Condo
Built in 1975
17.15 Acres lot
$N/A/sqft
$575 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 |
|---|---|---|
| 2024-09-03 | Price change | $229,500 |
| 2024-06-24 | Listed for sale | $239,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-18 | $2030.36 | -2.94% | $178,990 | N/A |
| 2022-10-18 | $2091.94 | 8.57% | $178,990 | 12.46% |
| 2021-10-18 | $1926.73 | N/A | $159,160 | N/A |
Listed by: Kimberly Logan • Brownstone Real Estate Group
Mls Name: NTREIS
Mls ID: #20628870
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.
