1204 Harwell Dr APT 2112ArlingtonTX76011
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Arlington at 1204 Harwell Dr APT 2112, Arlington, TX, 76011 uses $41,438 cash to close to unlock $851/yr annual cash flow and $71/mo monthly cash flow. Total monthly income runs $960/mo, and a $612/mo payment keeps the spread at $71/mo. Purchase price stands at $125,000, and rental yield measures 9.22% with $960/mo rent. Return on cash invested shows 21.96% in year one, and 5% annual appreciation builds toward $34,535 over five years. Five-year ROI reaches 115.07% and total cumulative return in cash records $47,681. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $960/mo property income covering a $612/mo payment rather than investor’s personal income.
Condo
Built in 1981
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76011, Arlington, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,613 (100%) |
| Owner Occupied HU | 2,254 (17.9%) |
| Renter Occupied HU | 9,037 (71.6%) |
| Vacant Housing Units | 1,322 (10.5%) |
| Median Home Value | $327,656 |
| Average Home Value | $329,449 |
Housing Distribution
Address Breakdown
Residential
11,915
Single Family
3,854
Multi-Family
8,061
Businesses
2,003
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices