Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Arlington at 1002 Fairfax Ct, Arlington, TX, 76015 priced at $264,900 pairs $2,327/mo rent with $443/mo cash flow after a $1,297/mo payment. Total monthly income equals $2,327/mo, and annual cash flow comes to $5,314/yr on $87,814 invested. Return on cash invested is 25.96% in year one, and rental yield stands at 10.54% on a $264,900 basis. Equity gained on principal adds $1,709/yr, and 5% annual appreciation accumulates to $73,187 by year five. Five-year ROI measures 136.5% and total cumulative return in cash reaches $119,864. For financing, Ziffy Mortgage’s DSCR program evaluates $2,327/mo property income against a $1,297/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1971
7,492 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76015, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,501 (100%) |
| Owner Occupied HU | 3,135 (41.8%) |
| Renter Occupied HU | 3,822 (51.0%) |
| Vacant Housing Units | 544 ( 7.3%) |
| Median Home Value | $288,265 |
| Average Home Value | $301,666 |
Residential
6,754
Single Family
4,871
Multi-Family
1,883
Businesses
1,531
Date | Event | Price |
|---|---|---|
| 2024-12-06 | Price change | $264,900 |
| 2024-11-03 | Listed for sale | $274,990 |
| 2020-12-27 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4175.22 | 0.24% | $191,035 | 1.20% |
| 2023-12-27 | $4165.40 | -0.26% | $188,773 | 12.42% |
| 2022-12-27 | $4176.29 | 19.60% | $167,918 | 23.31% |
Listed by: Teresa Santiago • JPAR Grapevine West
Mls Name: NTREIS
Mls ID: #20769463
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.
