Active
2 units4 bd6 ba4,724 sqft
Cost to live here
$6,066/moafter $1,138/mo in rent
Income to qualify: about $183,000 a year, rent counted
At 20% down, 30-year fixed. From 3% down.
$919,000•House + ADU
3621 Hidalgo Street, Irving, TX 75062
2232 Riverview Drive A-D, Irving, TX 75060
Active
Listed 53 days agoOwner-Occupant Eligible
About $2,377 a month to live here, after the rent from the other homes.
Quadplex3,248 sqft2 beds1 bathsListed Sep 20, 2026
A fourplex. Live in one home and rent out the other three. How it works
Live here for about
$2,377a month
The other homes rent for $4,050. We hold back $790 of that for repairs and an empty month, and the rest goes toward a $5,637 monthly payment.
Income to qualify: about $121,000 a year
With how much down?
At 20% down ($151,000) and 6.0%, 30-year fixed. Your rate and down payment change this.
Get rich slow: keep this loan ten years and the payments pay off about $99,000 of it. See the ten-year math
How we work this out
The cost to live here is the loan payment, taxes, insurance and any dues, less the rent, with a little held back for repairs and an empty month. Income to qualify uses a 43% debt-to-income limit, counts 75% of the rent, and none of your other debts.
$37,750 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Outstanding, fully remodeled 4-unit residential income property located in a highly sought-after, high-demand area in Irving. This property underwent a complete down-to-the-studs renovation, with all tenants vacated 2 years go to ensure a top-to-bottom transformation. Key Renovations & Property Upgrades: HVAC: Brand-new central AC and heating system throughout (replacing all former window units). Exterior & Systems: Brand-new roof, updated electrical systems, updated plumbing, and new water heaters. Interiors: Beautiful new wood-look laminate flooring, completely modernized bathrooms, and new ceiling fans in all units. Kitchens: Fully equipped with brand-new modern appliances including refrigerators, stoves - ovens, and built-in microwaves. Strong Cash Flow & Easy Management: Units are leasing for $1,350 per month each, plus additional income potential with storage spaces renting at $200 per month. Currently 50% occupied with applications actively being processed for the remaining two units, allowing for immediate cash flow upon closing. With virtually every major component brand-new, this property offers exceptionally low maintenance costs and hassle-free management for years to come. An ideal hands-off addition to any investor's portfolio or a great multi-family property to scale your real estate footprint. Live in one unite, lease the rest. Contact the listing agent today to schedule a showing!
Quadplex
Property Type
10,196 sqft
Lot Size
1955
Year Built
Listing Date: 09/20/2026
Listed by: Kayed Sinnukrot
Listing office: Abacus Realty Group, LLC
Source: NTREIS #21391431
Series Homes is committed to full compliance with the Fair Housing Act and the Equal Credit Opportunity Act.
CHOOSE YOUR UNIT
Tap the one you would live in. The rest pay rent, and that rent comes off your monthly cost.
If someone lives in the unit you want, or a lease comes with the home, ask how moving in works on this one.
CHECK OUR MATHEvery line of the monthly cost is in here. Change the price or the down payment and watch it move.
OFFER PRICE
Change your offer and watch the monthly cost move.
Purchase Price
-15%
$755,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$755,000
Your Down Payment$151,000
Financed$604,000
Estimated Monthly Payment$5,637
Before rent: principal and interest at 6.0% on a 30-year fixed loan, taxes, insurance and any HOA dues. Your rate and down payment change this.
MONTHLY BREAKDOWN
Estimate at 20% down ($151,000) and 6.0%, 30-year fixed. Your rate and down payment change this.
Current Rent
Current Rent
Market Rent
Estimated Monthly Payment (Before Rental Income)
$5,637/month
Principal + Interest
$3,621Property Taxes
$1,314Home Insurance
$702Estimated Monthly Payment (Before Rental Income)
$5,637/month
Principal + Interest
$3,621Property Taxes
$1,314Home Insurance
$702$5,637/month
$3,621
$1,314
$702
Rental Income (3 Units)
$4,050/month
From the listing description.
Rental Expenses
-$790Rental Income (3 Units)
$4,050/month
From the listing description.
Rental Expenses
-$790$4,050/month
-$790
Cost to live hereCost to live here, after rent
$2,377/month
Cost to live hereCost to live here, after rent
$2,377/month
$2,377/month
Payment estimates shown by Series are illustrative only. Final loan terms, monthly payments, and eligibility will be determined by your mortgage loan originator.
LOCATION
BEFORE YOU OFFER
Now run it on your paycheck.
This page is priced at one down payment and one rate. Send the address and we run it at yours: what you would pay each month after rent, and which loan works on this home.
Free. No credit pull.
MLS# 21391431 · Listing office: Abacus Realty Group, LLC
The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of the NTREIS Multiple Listing Service. Real estate listings held by brokerage firms other than this broker are marked with the Broker Reciprocity logo and detailed information about them includes the name of the listing brokers.
