Agent profile image in chat bubble
Agent profile image in chat header

Harrison Lilly

| Harrison Lilly Realty Dallas | Harrison Lilly Realty | PLACE

Agent profile image in message

By proceeding and clicking the sign up button, you consent to receive calls and texts (SMS/MMS) including marketing and promotional communications, from , its affiliates, and agents or vendors acting on their behalf. These communications may be delivered using an automatic telephone dialing system or by using an artificial or prerecorded voice. Message and data rates may apply. To opt out of text messages, reply STOP. Your consent is not required as a condition of any purchase. By continuing, you also agree to our Terms of Use and Privacy Policy.
main property photo 0
main property photo 1
main property photo 2
main property photo 3
main property photo 4
main property photo 5
main property photo 6
main property photo 7
main property photo 8
main property photo 9
main property photo 10
main property photo 11
main property photo 12
main property photo 13
main property photo 14
main property photo 15
main property photo 16
main property photo 17
main property photo 18
main property photo 19
View All (20)
property photo 1
property photo 2
property photo 3
3615 W Northgate Drive 3 Units , Irving, TX 75062
$407,300
Est. Payment: $2,096.96/mo
5 Bed
4 Bath
2441 Sqft
Status: active | Days on site: 32
Get Pre-Qualified
VCR-C15903466 - VCR-C159091383,VCR-C159052275
By proceeding and clicking the sign up button, you consent to receive calls and texts (SMS/MMS) including marketing and promotional communications, from Harrison Lilly, its affiliates, and agents or vendors acting on their behalf. These communications may be delivered using an automatic telephone dialing system or by using an artificial or prerecorded voice. Message and data rates may apply. To opt out of text messages, reply STOP. Your consent is not required as a condition of any purchase. By continuing, you also agree to our Terms of Use and Privacy Policy.
Agent profile image
Harrison Lilly
View agent profile
Email
Call

House Description

Great opportunity to buy three rental condominiums in The Meadows development in Irving. These units are located in a nice complex with gated access, swimming pool, clubhouse, covered parking and a healthy HOA with good reserves. HOA covers maintenance, water, trash and insurance, and more. These units are remodeled or in the process and can still be customized with specific finishes and upgrades. Rental rates reflect the same as other units in the complex, and can be purchased vacant or with a leased tenant. Pro forma yields for a cash buyer are six and one half percent. See agent for details on these and other unit availability.
Show more

Highlights

Listed by Christopher Miller , Dave Perry Miller Real Estate , North Texas Real Estate Information Systems

Property Type

Multi-Family
Lot/Acreage
6.22

HOA Fee

447 Monthly

Year Built

1982

County

Dallas

 Neighborhood

Meadows Condo

 School District

Irving ISD

Listing ID

21339646

Questions about this listing?

Contact Agent

Interior Features

Bedrooms and Bathrooms
  • ▪ Bedrooms:5
  • ▪ Bathrooms:4
  • ▪ Full Bathrooms:4
Appliances:Dishwasher, Disposal, Electric Range, Microwave, Refrigerator
Air Cond:Central Air,Electric
Fireplaces:Living Room,Wood Burning
Floor:Carpet,Ceramic Tile,Engineered Wood
Other:
  • ▪ Additional:Cable TV Available, Granite Counters, Walk-In Closet(s)

Exterior Features

Lot:Landscaped,Condo/Townhome Lot
Garage Capacity:3
Roof:Composition
Others:
  • ▪ Additional:Preowned
Parking Features:Additional Parking,Assigned
Principal Interest
$2,097
Taxes
$508
HOA
$447

Home Price

$407,300

Loan Details

30 yrs
6.674%

Down Payment

20%
$81,460
All calculations are estimates and provided by Blueroof360. Today’s Rates provided by Blueroof360. Information and interactive calculators are made available to you only as self-help tools for your independent use and are not intended to provide investment or tax advice. We cannot and do not guarantee their applicability or accuracy in regards to your individual circumstances. All examples are hypothetical and are for illustrative purposes. We encourage you to seek personalized advice from qualified professionals regarding all personal finance issues.
Monthly Price:
$2,096.96

Principal

Taxes

HOA

Principal Taxes HOA Total
Monthly $2,096.96 $508.00 $447.00 $3,051.96
Yearly $25,163.49 $6,096.00 $5,364.00 $36,623.49
Total $754,904.62 $182,880.00 $160,920.00 $1,098,704.62

Today's Rates

30 Year

6.67%

20 Year

6.37%

15 Year

5.93%

Never Miss a Property

Be the first to know when a property hits the market.

Current Listings

Last 30 Days
N/A
Aug 2026

Average Price

All Price Ranges
N/A
Aug 2026

Average Days on Market

All Price Ranges
N/A
Aug 2026
Market insight data is pulled from the same city as the listing being viewed (Irving, TX).

The schools listed are within a 2-mile radius of the property; however, attendance is not guaranteed. Please contact the local school district to confirm zoning and enrollment options.

Information provided by North Texas Real Estate Information Systems Multiple Listing Service, and is deemed reliable but not guaranteed accurate.

IDX service by Blueroof 360

Data last updated: 2026-08-24T21:21:41.390Z

© 2026 North Texas Real Estate Information Systems