714 Bel Aire CrstIrvingTX75061
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Irving at 714 Bel Aire Crst, Irving, TX, 75061 priced at $160,000 converts $1,400/mo rent into $262/mo cash flow after a $783/mo obligation. Total monthly income equals $1,400/mo, and annual cash flow totals $3,148/yr on $53,040 invested. Return on cash invested prints 25.84% in year one, and rental yield reads 10.5% against a $160,000 entry. Equity gained on principal adds $1,032/yr, while 5% annual appreciation compiles into $44,205 by year five. Five-year ROI reaches 135.95% and total cumulative return in cash sums $72,110. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,400/mo property income covering a $783/mo payment, not borrower’s personal income.
Townhouse
Built in 1985
4,007 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75061, Irving, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,151 (100%) |
| Owner Occupied HU | 7,404 (36.7%) |
| Renter Occupied HU | 11,654 (57.8%) |
| Vacant Housing Units | 1,093 ( 5.4%) |
| Median Home Value | $298,564 |
| Average Home Value | $319,555 |
Housing Distribution
Address Breakdown
Residential
20,127
Single Family
11,246
Multi-Family
8,881
Businesses
1,864
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices