458 Avadene DrIrvingTX75039
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Irving at 458 Avadene Dr, Irving, TX, 75039 uses $33,150 cash to close to unlock $68,992/yr annual cash flow and $5,749/mo monthly cash flow. Total monthly income runs $6,460/mo, and a $489/mo payment keeps the spread at $5,749/mo. Purchase price stands at $100,000, and rental yield measures 77.52% with $6,460/mo rent. Return on cash invested shows 228.03% in year one, and 5% annual appreciation builds toward $27,628 over five years. Five-year ROI reaches 1220.17% and total cumulative return in cash records $404,488. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,460/mo property income covering a $489/mo payment rather than investor’s personal income.
Single Family
Built in 2025
7,781 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75039, Irving, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
15,244
Single Family
2,781
Multi-Family
12,463
Businesses
782
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices