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% |
Investment property for sale in Arlington at 1012 Walnut Dr, Arlington, TX, 76012 offers a 9.69% rental yield on a $398,500 purchase with $3,218/mo rent. Total monthly income registers $3,218/mo, and a $1,950/mo payment leaves $385/mo available for distribution. Annual cash flow reaches $4,616/yr on $132,103 to close, and return on cash invested stands at 23.4% in year one. Equity gained on principal adds $2,571/yr while 5% annual appreciation supports $110,098 over five years. Portfolio math shows five-year ROI at 122.8% and total cumulative return in cash at $162,217. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,218/mo property income against a $1,950/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1962
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76012, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,027 (100%) |
| Owner Occupied HU | 6,690 (60.7%) |
| Renter Occupied HU | 3,808 (34.5%) |
| Vacant Housing Units | 529 ( 4.8%) |
| Median Home Value | $347,932 |
| Average Home Value | $380,864 |
Residential
10,579
Single Family
9,161
Multi-Family
1,418
Businesses
1,101
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Dorothy Howard • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #21076744
