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 1109 Bert Dr APT D, Arlington, TX, 76012 priced at $180,000 pairs $1,667/mo rent with $28/mo cash flow after a $881/mo payment. Total monthly income equals $1,667/mo, and annual cash flow comes to $335/yr on $59,670 invested. Return on cash invested is 20.47% in year one, and rental yield stands at 11.11% on a $180,000 basis. Equity gained on principal adds $1,162/yr, and 5% annual appreciation accumulates to $49,731 by year five. Five-year ROI measures 109.67% and total cumulative return in cash reaches $65,441. For financing, Ziffy Mortgage’s DSCR program evaluates $1,667/mo property income against a $881/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1980
2,570 sqft lot
$N/A/sqft
$285 monthly 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 |
|---|---|---|
| 2024-08-02 | Price change | $180,000 |
| 2024-05-20 | Price change | $182,000 |
| 2024-04-20 | Price change | $190,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $3876.38 | 15.88% | $175,674 | 30.61% |
| 2022-08-13 | $3345.15 | -2.28% | $134,500 | 0.75% |
| 2021-08-13 | $3423.21 | -1.31% | $133,500 | N/A |
Listed by: Kari Lindstrom • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20575673
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.
