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 5449 Patterson St, Irving, TX, 75039 with 5% annual appreciation on a $667,900 basis while $5,034/mo rent supports operations. Total monthly income totals $5,034/mo and a $3,269/mo payment preserves $284/mo for cash returns. Annual cash flow comes to $3,414/yr on $219,739 deployed, and return on cash invested reaches 21.61% in year one. Equity gained on principal adds $4,310/yr, and five-year appreciation sums $184,528 alongside rental yield of 9.04%. Five-year ROI measures 113.18% and total cumulative return in cash totals $248,694.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,034/mo property income versus a $3,269/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 2025
N/A 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 |
|---|---|---|
| 2024-10-23 | Listed for sale | $667,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $897.76 | 13.06% | $80,000 | 14.29% |
| 2023-02-12 | $794.04 | 13.23% | $70,000 | 16.67% |
| 2022-02-12 | $701.25 | 15.86% | $60,000 | 20.00% |
Listed by: N/A • InTown Homes
Mls Name: InTown Homes
Mls ID: #N/A
