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 1201 Pegasus Dr, Arlington, TX, 76013 priced at $410,000 pairs $3,100/mo rent with $43/mo cash flow after a $2,007/mo payment. Total monthly income equals $3,100/mo, and annual cash flow comes to $511/yr on $135,915 invested. Return on cash invested is 20.28% in year one, and rental yield stands at 9.07% on a $410,000 basis. Equity gained on principal adds $2,646/yr, and 5% annual appreciation accumulates to $113,275 by year five. Five-year ROI measures 106.52% and total cumulative return in cash reaches $144,779. For financing, Ziffy Mortgage’s DSCR program evaluates $3,100/mo property income against a $2,007/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2002
7,274 sqft lot
$N/A/sqft
$350 annually 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 |
|---|---|---|
| 2024-11-08 | Listed for sale | $410,000 |
| 2024-10-31 | Listing removed | $410,000 |
| 2024-09-03 | Listed for sale | $410,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $8154.64 | -10.08% | $373,111 | -9.22% |
| 2023-12-27 | $9069.02 | 1.29% | $411,000 | 14.17% |
| 2022-12-27 | $8953.55 | 31.80% | $360,000 | 35.88% |
Listed by: Kevin Tally • Compass RE Texas, LLC.
Mls Name: NTREIS
Mls ID: #20774010
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.
