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% |
Total monthly income runs $4,805/mo, and a $3,916/mo payment. Purchase price stands at $799,999, and rental yield measures 7.21% with $4,805/mo rent. Return on cash invested shows 15.57% in year one, and 5% annual appreciation builds toward $221,025 over five years. Five-year ROI reaches 80.93% and total cumulative return in cash records $213,019. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,805/mo property income covering a $3,916/mo payment rather than investor’s personal income.
Single Family
Built in 2020
3,223 sqft lot
$N/A/sqft
$1,200 annually 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 |
|---|---|---|
| 2025-04-17 | Listed for sale | $799,999 |
| 2025-03-12 | Listing removed | $850,000 |
| 2024-10-23 | Listed for sale | $850,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | $6248.56 | 31.75% | $696,020 | 33.18% |
| 2023-04-17 | $4742.76 | 0.24% | $522,630 | N/A |
| 2022-04-17 | $4731.59 | 6.20% | $522,630 | 13.60% |
Listed by: Nav Singh • Signature Real Estate Group
Mls Name: NTREIS
Mls ID: #20906940
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
