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 7215 Sugar Maple Dr, Irving, TX, 75063 generates $8,245/mo in rent and, after a $4,038/mo payment, leaves $2,081/mo in cash flow. Total monthly income is $8,245/mo, and annual cash flow is $24,977/yr on $271,425 invested. Return on cash invested sits at 29.26% in year one, and rental yield is 11.99% on a $825,000 entry. Equity gained on principal adds $5,324/yr, while 5% annual appreciation builds toward $227,932 over five years. Five-year ROI reaches 154.66% and total cumulative return in cash sums $419,793. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $8,245/mo property income rather than buyer’s personal income.
Single Family
Built in 2003
7,623 sqft lot
$N/A/sqft
$3,562 annually HOA
Neighborhood data shown for ZIP Code: 75063, Irving, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,686 (100%) |
| Owner Occupied HU | 7,433 (37.8%) |
| Renter Occupied HU | 11,195 (56.9%) |
| Vacant Housing Units | 1,058 ( 5.4%) |
| Median Home Value | $491,967 |
| Average Home Value | $531,117 |
Residential
19,062
Single Family
8,244
Multi-Family
10,818
Businesses
1,639
Date | Event | Price |
|---|---|---|
| 2024-08-08 | Price change | $825,000 |
| 2024-07-18 | Listed for sale | $850,000 |
| 2021-06-04 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $7414.54 | -2.94% | $653,640 | N/A |
| 2022-08-13 | $7639.37 | 17.26% | $653,640 | 21.45% |
| 2021-08-13 | $6515.09 | 3.17% | $538,190 | 5.16% |
Listed by: Marci Barton • RE/MAX DFW Associates
Mls Name: NTREIS
Mls ID: #20536125
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.
