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 5457 Patterson St, Irving, TX, 75039 generates $4,920/mo in rent and, after a $3,279/mo payment, leaves $156/mo in cash flow. Total monthly income is $4,920/mo, and annual cash flow is $1,873/yr on $220,397 invested. Return on cash invested sits at 20.91% in year one, and rental yield is 8.81% on a $669,900 entry. Equity gained on principal adds $4,323/yr, while 5% annual appreciation builds toward $185,081 over five years. Five-year ROI reaches 109.41% and total cumulative return in cash sums $241,137. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,920/mo property income rather than buyer’s personal income.
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 |
|---|---|---|
| 2025-03-27 | Listed for sale | $669,900 |
| 2025-03-04 | Listing removed | $669,900 |
| 2025-01-15 | Listed for sale | $669,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-27 | $897.76 | 13.06% | $80,000 | 14.29% |
| 2023-03-27 | $794.04 | 13.23% | $70,000 | 16.67% |
| 2022-03-27 | $701.25 | 15.86% | $60,000 | 20.00% |
Listed by: N/A • InTown Homes
Mls Name: InTown Homes
Mls ID: #N/A
