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% |
Investment property for sale in Irving at 454 Avadene Dr, Irving, TX, 75039 with 5% annual appreciation on a $100,000 basis while $7,945/mo rent supports operations. Total monthly income totals $7,945/mo and a $489/mo payment preserves $7,234/mo for cash returns. Annual cash flow comes to $86,812/yr on $33,150 deployed, and return on cash invested reaches 281.79% in year one. Equity gained on principal adds $645/yr, and five-year appreciation sums $27,628 alongside rental yield of 95.34%. Five-year ROI measures 1508.46% and total cumulative return in cash totals $500,056.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $7,945/mo property income versus a $489/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
7,594 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75039, Irving, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,581 (100%) |
| Owner Occupied HU | 2,577 (15.5%) |
| Renter Occupied HU | 11,702 (70.6%) |
| Vacant Housing Units | 2,302 (13.9%) |
| Median Home Value | $572,425 |
| Average Home Value | $610,090 |
Residential
15,244
Single Family
2,781
Multi-Family
12,463
Businesses
782
Date | Event | Price |
|---|---|---|
| 2025-04-15 | Listing removed | $2,445,000 |
| 2024-02-21 | Price change | $2,445,000 |
| 2024-02-12 | Listed for sale | $2,000,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-30 | $1122.20 | N/A | $100,000 | N/A |
Listed by: N/A • N/A
Mls Name: Alexander Hunt Distinct Homes
Mls ID: #N/A
