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 113 W Lilly Ln, Arlington, TX, 76010 with 5% annual appreciation on a $330,000 basis while $2,804/mo rent supports operations. Total monthly income totals $2,804/mo and a $1,615/mo payment preserves $371/mo for cash returns. Annual cash flow comes to $4,454/yr on $109,395 deployed, and return on cash invested reaches 23.98% in year one. Equity gained on principal adds $2,129/yr, and five-year appreciation sums $91,173 alongside rental yield of 10.2%. Five-year ROI measures 126.27% and total cumulative return in cash totals $138,131.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,804/mo property income versus a $1,615/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1964
9,147 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76010, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,705 (100%) |
| Owner Occupied HU | 6,363 (30.7%) |
| Renter Occupied HU | 12,459 (60.2%) |
| Vacant Housing Units | 1,883 ( 9.1%) |
| Median Home Value | $223,773 |
| Average Home Value | $251,920 |
Residential
19,629
Single Family
13,190
Multi-Family
6,439
Businesses
1,443
Date | Event | Price |
|---|---|---|
| 2024-12-18 | Listed for sale | $330,000 |
| 2024-12-17 | Contingent | $330,000 |
| 2024-10-24 | Listed for sale | $330,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $6513.02 | 3.57% | $298,000 | 4.56% |
| 2023-12-27 | $6288.73 | 3.21% | $285,000 | 16.33% |
| 2022-12-27 | $6093.40 | 25.07% | $245,000 | 28.95% |
Listed by: Jarrid Strand • Strand Real Estate
Mls Name: NTREIS
Mls ID: #20759663
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.
