Irving
Investment Analysis

Irving, TX
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
45
Investment Score
Buy
Cap Rate (Est.)
2.5%
Gross Yield
4.1%
P/R Ratio
17.2x
YoY Growth
-3.3%
Median Home Price
$375,000
Average Rent (1BR)
$1,291/mo
Median Income
$79,335
Population
254,392

Investment Breakdown

48
Value Score
18
Growth Score
71
Safety Score
47
Afford Score

Irving has a price-to-rent ratio of 17.2x, which indicates buying is moderately favorable.

The estimated cap rate of 2.5% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -3.3% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,291
Annual Gross $15,492

Est. Monthly Expenses

Property Tax (~1.5%) -$469
Insurance (~0.5%) -$156
Maintenance (~1%) -$313
Est. Net Cash Flow $354/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Irving Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$332K2027$368Kโ–ฒ 10.6%2028$380Kโ–ฒ 14.3%20232024Now
$399K$314K
Current
$375K
2026
Projected
$368K
โ†‘ 10.6% by 2027
Projected
$380K
โ†‘ 14.3% by 2028
5yr CAGR:+4.8%
Confidence:Moderate
Rยฒ:0.56
โ–ผ

For anyone evaluating the Irving housing market forecast through 2028, the current data points to a period of consolidation rather than a dramatic shift. With a median home price of $332,437 and a recent YoY price change of -2.9%, the market is clearly cooling from its post-pandemic surge. However, this isn't a sign of collapse; it's a correction toward sustainable growth. The 5-year price change of 28.3% (a 5.0% CAGR) demonstrates significant underlying appreciation, and the market temperature of 61/100 suggests a balanced, if slightly slow-moving, environment. Potential buyers asking will Irving home prices drop further should note that the 5-year price range has consistently established a higher floor, around $259,201, indicating resilient demand fundamentals even during slower periods.

The local economy, anchored by the Dallas/Fort Worth International Airport and a robust corporate presence in the Las Colinas urban center, continues to provide stable employment, which supports housing demand. However, affordability is becoming a tangible headwind. The price-to-rent ratio of 19.1x sits above the national average of 18x, making the buy vs. rent calculation increasingly favorable for renters in the short term. With days on market stretching to 46, sellers must price realistically. Looking at Irving real estate Irving 2027, the Risk Grade of A suggests long-term stability, but the "NEUTRAL" verdict implies that immediate appreciation will likely be muted. The forecast suggests modest, single-digit growth as the market digests recent gains, with the rental market remaining a strong alternative for those not ready to commit to ownership.

Projected Cap Rate (2027)
2.6%
5yr CAGR
+4.8%

Job Market

Unemployment 4.0%
National avg: 3.7%
Job Growth (YoY) +3.2%

Healthcare

70
Score
Good

Risk Factors

Declining Prices

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 97.2%
Months Supply 5.3
Price Drops 28%
Gone in 2 Wks 21%

Market Position

Affordability Average
Safety Very Safe

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Irving.

Total ROI
-124%
on $75,000 invested
Annual ROI
NaN%
compounded
Total Return
-$93,116
appreciation + cashflow
Mo. Cash Flow
-$1,667
year 1 estimate
Equity Growth Over 5 Years
Y178kY281kY385kY489kY593k
Appreciation
$0
Cash Flow
-$93,116
Final Equity
$92,580

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Irving

Property

Purchase Price$375,000
Monthly Rent$1,291
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$1,482
Monthly Cash Flow
-$17,787/ year
-23.7%
Cash-on-Cash
1.3%
Cap Rate

Monthly Breakdown

+ Rental Income$1,291
โˆ’ Mortgage (P&I)$1,896
โˆ’ Property Tax$375
โˆ’ Insurance$125
โˆ’ Maintenance$313
โˆ’ Vacancy Loss$65
= Net Cash Flow-$1,482

Investment Summary

Down Payment
$75,000
Loan Amount
$300,000
Total Monthly Expenses
$2,773
Gross Yield
4.1%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026