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 1204 Harwell Dr APT 2121, Arlington, TX, 76011 earns $140/mo cash flow from $1,351/mo rent with a $685/mo payment. Total monthly income totals $1,351/mo, and annual cash flow totals $1,676/yr on $46,410 capital. ROI tracks 23.52% on current figures, and rental yield reads 11.58% at a $140,000 purchase. Equity gained on principal adds $903/yr, and 5% annual appreciation supports $38,679 over five years. Five-year ROI reaches 125.45% and total cumulative return in cash sums $58,222. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,351/mo property income instead of your personal income.
Condo
Built in 1981
1,742 sqft lot
$N/A/sqft
$216 monthly HOA
Neighborhood data shown for ZIP Code: 76011, Arlington, TX area.
| 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 |
Residential
11,915
Single Family
3,854
Multi-Family
8,061
Businesses
2,003
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Listed for sale | $140,000 |
| 2023-03-11 | Listing removed | N/A |
| 2023-02-18 | Listed for rent | $1,150 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-10-15 | $741.73 | -4.71% | $54,171 | 38.54% |
| 2015-10-15 | $778.36 | N/A | $39,100 | N/A |
| 2014-10-15 | $778.36 | N/A | $39,100 | N/A |
Listed by: Ijaz Haq • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20737602
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.
