603 Baugh Dr, Irving, TX, 75039 | $94/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

603 Baugh Dr, Irving, TX, 75039 | $94/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
4134 sft

1112 Cooks Ln, Fort Worth, TX, 76120

5 Bed
3 Bath
3155 sft

2423 Knollwood Ct, Arlington, TX, 76006

3 Bed
3 Bath
1845 sft

1502 Rose Willow Way, Arlington, TX, 76005

4 Bed
4 Bath
3783 sft

SUMLIN II Plan, Rockwood 90', Mansfield, TX, 76063

Nearby investment properties with comparable prices

6 Bed
4 Bath
3358 sft

1901 Rockwood Ln, Mansfield, TX, 76063

3 Bed
4 Bath
3698 sft

1800 Green Jasper Pl, Arlington, TX, 76005

4 Bed
4 Bath
3892 sft

5716 Glynda Dr, North Richland Hills, TX, 76180

5 Bed
4 Bath
3789 sft

2330 Bay Lakes Ct, Arlington, TX, 76016

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Irving at 603 Baugh Dr, Irving, TX, 75039 earns $94/mo cash flow from $5,782/mo rent with a $3,915/mo payment. Total monthly income totals $5,782/mo, and annual cash flow totals $1,127/yr on $263,167 capital. ROI tracks 20.49% on current figures, and rental yield reads 8.67% at a $799,900 purchase. Equity gained on principal adds $5,162/yr, and 5% annual appreciation supports $220,998 over five years. Five-year ROI reaches 107.13% and total cumulative return in cash sums $281,928. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,782/mo property income instead of your personal income.

Townhouse

Built in 2024

4,238 sqft lot

$N/A/sqft

No HOA

More details about the property

MOVE-IN READY! At over 3000 square feet, this exceptional 3-bedroom, 3.5-bath townhome by InTown Homes boasts the largest floorplan in the entire community, offering unparalleled space and comfort. Ideally located just steps from dining, entertainment, and the DART, it also provides quick access to major highways for effortless commuting across the metroplex. Inside, youll find a light-filled open floor plan with sophisticated finishes and engineered hardwood floors throughout. The main level features soaring 12-foot ceilings, a flex room perfect for an office or media space, and a 10-foot sliding panel door that leads to a private balcony. The sleek kitchen is a chefs dream, featuring Fisher & Paykel appliances, quartz countertops, stacked upper cabinetry, an appliance garage, and a designer tile backsplash. The spacious primary suite includes a spa-like bathroom and an expansive walk-in closet. Entertain with ease on the stunning rooftop terrace, and enjoy the community's lush courtyard and resort-style pool. Special financing options are available for this community; additional builder incentives available on select inventorycontact the listing agent for details. PLEASE VISIT THE MODEL HOME LOCATED AT 5442 PATTERSON FOR SHOWINGS AND OPEN HOUSES.

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

Price History

Date	Event	Price
No price history data available

Tax History

Date	Tax Paid	Tax Increase Rate	Value	Value Increase Rate
No tax history data available

Nearby investment properties with comparable rents

3 Bed
4 Bath
4134 sft

1112 Cooks Ln, Fort Worth, TX, 76120

5 Bed
3 Bath
3155 sft

2423 Knollwood Ct, Arlington, TX, 76006

3 Bed
3 Bath
1845 sft

1502 Rose Willow Way, Arlington, TX, 76005

4 Bed
4 Bath
3783 sft

SUMLIN II Plan, Rockwood 90', Mansfield, TX, 76063

Nearby investment properties with comparable prices

6 Bed
4 Bath
3358 sft

1901 Rockwood Ln, Mansfield, TX, 76063

3 Bed
4 Bath
3698 sft

1800 Green Jasper Pl, Arlington, TX, 76005

4 Bed
4 Bath
3892 sft

5716 Glynda Dr, North Richland Hills, TX, 76180

5 Bed
4 Bath
3789 sft

2330 Bay Lakes Ct, Arlington, TX, 76016

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Facts & Features

General Information

Type: Townhouse
Year Built: 2024
Architectural Style: N/A
Building Area: N/A
Living Area: N/A
Property Condition: N/A

Features & Amenities

Heating: N/A
Cooling: N/A
Flooring: N/A
Interior Features: N/A
Exterior Features: N/A
Parking Features: Door-Single, Garage, Garage Door Opener, On Street, Unassigned

Location

City: Irving
State: TX
Subdivision: N/A
Lot Size: 4,238 sqft
Lot Features: N/A
View: N/A

HOA & Fees

HOA Fee: N/A
Association Fee: N/A
Fees & Dues: N/A
Association Amenities: N/A
Association Fee Includes: N/A

Utilities

Utilities: N/A
Sewer: N/A
Water Source: N/A
Road Surface Type: N/A

School Information

Elementary School: N/A
Middle School: N/A
High School: N/A

Listed by: Brit Ewers • Compass RE Texas, LLC.

Mls Name: NTREIS

Mls ID: #21012766

603 Baugh Dr,Irving,TX,75039

Nearby investment properties with comparable rents

Nearby investment properties with comparable prices

Ziffy AI Summary

Investment Highlights

More details about the property

Neighborhood Data

Housing Distribution

Housing Statistics

Housing Distribution

Address Breakdown

Price History

Tax History

Nearby investment properties with comparable rents

Nearby investment properties with comparable prices

Facts & Features

General Information

Features & Amenities

Location

HOA & Fees

Utilities

School Information

603 Baugh DrIrvingTX75039