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 1104 S Thornbush Cir, Arlington, TX, 76013 listed at $289,900 pairs $3,466/mo rent with a $1,419/mo payment to leave $1,404/mo cash flow. Total monthly income runs $3,466/mo, and annual cash flow reaches $16,853/yr on $96,102 cash to close. Return on cash invested measures 37.45% in year one, and rental yield registers 14.35% at a $289,900 basis. Equity gained on principal adds $1,871/yr, and annual property appreciation at 5% supports $80,094 by year five. Five-year ROI tracks 198.11% and total cumulative return in cash totals $190,389. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,466/mo property income relative to a $1,419/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1975
7,535 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76013, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,640 (100%) |
| Owner Occupied HU | 6,970 (47.6%) |
| Renter Occupied HU | 6,956 (47.5%) |
| Vacant Housing Units | 714 ( 4.9%) |
| Median Home Value | $344,661 |
| Average Home Value | $366,792 |
Residential
13,908
Single Family
9,694
Multi-Family
4,214
Businesses
1,491
Date | Event | Price |
|---|---|---|
| 2024-07-26 | Listed for sale | $289,900 |
| 2012-07-06 | Sold | N/A |
| 2012-05-23 | Listed for sale | $99,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3450.44 | -19.31% | $243,845 | 17.51% |
| 2022-08-14 | $4276.21 | 2.85% | $207,509 | 12.57% |
| 2021-08-14 | $4157.89 | 8.60% | $184,330 | 1.65% |
Listed by: Chuck Mincer • JPAR Arlington
Mls Name: NTREIS
Mls ID: #20685791
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.
