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 1104 Harwell Dr APT 1514, Arlington, TX, 76011 generates $1,516/mo in rent, after a $798/mo payment. Total monthly income is $1,516/mo. Return on cash invested sits at 19.5% in year one, and rental yield is 11.16% on a $163,000 entry. Equity gained on principal adds $1,052/yr, while 5% annual appreciation builds toward $45,034 over five years. Five-year ROI reaches 104.92% and total cumulative return in cash sums $56,695. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,516/mo property income rather than buyer’s personal income.
Condo
Built in 1981
2,090 sqft lot
$N/A/sqft
$375 monthly HOA
Neighborhood data shown for ZIP Code: 76011, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,613 (100%) |
| Owner Occupied HU | 2,254 (17.9%) |
| Renter Occupied HU | 9,037 (71.6%) |
| Vacant Housing Units | 1,322 (10.5%) |
| Median Home Value | $327,656 |
| Average Home Value | $329,449 |
Residential
11,915
Single Family
3,854
Multi-Family
8,061
Businesses
2,003
Date | Event | Price |
|---|---|---|
| 2025-05-17 | Listed for sale | $163,000 |
| 2025-04-15 | Listing removed | $163,500 |
| 2025-02-02 | Price change | $163,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-07-01 | $1653.61 | 58.74% | $62,131 | 25.26% |
| 2015-07-01 | $1041.71 | N/A | $49,600 | N/A |
| 2014-07-01 | $1041.71 | N/A | $49,600 | N/A |
Listed by: Gabriela Delgado • Monument Realty
Mls Name: NTREIS
Mls ID: #20939848
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.
