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 505 Ranch Trl APT 105, Irving, TX, 75063 listed at $299,000 pairs $2,159/mo rent with a $1,463/mo payment to leave $33/mo cash flow. Total monthly income runs $2,159/mo, and annual cash flow reaches $399/yr on $99,119 cash to close. Return on cash invested measures 20.31% in year one, and rental yield registers 8.66% at a $299,000 basis. Equity gained on principal adds $1,929/yr, and annual property appreciation at 5% supports $82,608 by year five. Five-year ROI tracks 106.26% and total cumulative return in cash totals $105,322. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,159/mo property income relative to a $1,463/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1985
8.33 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Vinod Palate • I Dreams Realty, LLC
Mls Name: NTREIS
Mls ID: #21112455
