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 115 Valley Spring Dr, Arlington, TX, 76018 priced at $220,000 pairs $2,142/mo rent with $577/mo cash flow after a $1,077/mo payment. Total monthly income equals $2,142/mo, and annual cash flow comes to $6,928/yr on $72,930 invested. Return on cash invested is 29.41% in year one, and rental yield stands at 11.68% on a $220,000 basis. Equity gained on principal adds $1,420/yr, and 5% annual appreciation accumulates to $60,782 by year five. Five-year ROI measures 155.05% and total cumulative return in cash reaches $113,075. For financing, Ziffy Mortgage’s DSCR program evaluates $2,142/mo property income against a $1,077/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1985
5,445 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76018, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,202 (100%) |
| Owner Occupied HU | 6,350 (69.0%) |
| Renter Occupied HU | 2,541 (27.6%) |
| Vacant Housing Units | 311 ( 3.4%) |
| Median Home Value | $287,045 |
| Average Home Value | $275,786 |
Residential
9,173
Single Family
8,264
Multi-Family
909
Businesses
586
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: Charmaine Broce • Gillin Realty, LLC
Mls Name: NTREIS
Mls ID: #21119335
