Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Street View of property
Street View
A
NoAgentList RatingHow are grades calculated?Info

$262,000

NAL Estimated Property Value

1004 N Rogers Rd, Irving, TX, 75061

Off MarketInfo
Beds3 Beds
Baths1 Bath
Baths948 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$300.63 / sqft
Year BuiltBuilt in 1959

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 1Bathrooms Full 1
Heating GasHeating Gas
CoolingCooling
AppliancesElectric Cooktop, Electric Oven, Electric Water Heater
FlooringWood

Exterior

Lot Size20,900 sqft

Building Information

Year Built1959
Stories1
Roof Type105

Land Information

APN65063230610140000
SubdivisionC M Hunsacker
Land UseResidential
Legal DescriptionC M HUNSACKER ABST 632 PG 306 TR 14 ACS 0.4788 INT202500097623 DD05082025 CO-DC 0632306101400 2CI06323061
Census Tract014502
Assessed Land Value$75,000
Assessed Improvement Value$63,320
Assessment Year2025

About this property

Don’t miss this incredible opportunity! Whether you're looking for an investment property or the perfect starter home, this charming home is a fantastic choice. Nestled on a almost half acre lot with beautiful mature trees, it offers a prime location in the middle of Irving. Conveniently situated near DFW and Love Field airports and just minutes from popular restaurants and shopping, this home is full of potential. Come see it for yourself and make it yours! Buyer and buyer’s agent to verify all information.

Investor Tools

Property Icon
$262,000
Estimated Property Value
$226,013Estimated Mortgage Balance
$35,987Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,710 /month
Positive
Cash Flow Estimate:
$570 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$343/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,800
$138,320
2025
$75,000
$63,320
$138,320
No

Tax History

Year
Tax Paid
Assessed Value
2024
$2,800
$138,320

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Portfolio Mortgage Corp
Conventional
$228,000
No
First
Nov 26, 2025
Dec 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$226,013
$35,987
13%
86%
$1,367/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,367/mo
+$198/mo
7.2%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Irving

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

1004 N Rogers Rd | Property Details | No Agent List