








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 $3,354/mo, and a $2,594/mo payment. Purchase price stands at $530,000, and rental yield measures 7.59% with $3,354/mo rent. Return on cash invested shows 15.46% in year one, and 5% annual appreciation builds toward $146,429 over five years. Five-year ROI reaches 80.81% and total cumulative return in cash records $140,911. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,354/mo property income covering a $2,594/mo payment rather than investor’s personal income.
Single Family
Built in 1997
5,445 sqft lot
$N/A/sqft
$600 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 |
|---|---|---|
| 2023-05-01 | Listing removed | N/A |
| 2023-04-28 | Listed for rent | $2,695 |
| 2023-04-24 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-13 | $11244.32 | 9.36% | $506,890 | 12.96% |
| 2023-06-13 | $10282.19 | 6.53% | $448,740 | 16.14% |
| 2022-06-13 | $9652.20 | N/A | $386,390 | N/A |



Listed by: Priya Pazhayidathu • Fathom Realty LLC
Mls Name: NTREIS
Mls ID: #20968668
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.