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 1205 Calico Ln APT 2211, Arlington, TX, 76011 generates $2,557/mo in rent and, after a $856/mo payment, leaves $995/mo in cash flow. Total monthly income is $2,557/mo, and annual cash flow is $11,944/yr on $57,979 invested. Return on cash invested sits at 40.51% in year one, and rental yield is 17.54% on a $174,900 entry. Equity gained on principal adds $1,129/yr, while 5% annual appreciation builds toward $48,322 over five years. Five-year ROI reaches 216.95% and total cumulative return in cash sums $125,784. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,557/mo property income rather than buyer’s personal income.
Condo
Built in 1981
2,439 sqft lot
$N/A/sqft
$318 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 |
|---|---|---|
| 2024-08-11 | Price change | $174,900 |
| 2024-07-21 | Listed for sale | $179,000 |
| 2015-07-21 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-08-13 | $1883.15 | 52.82% | $70,755 | 23.70% |
| 2015-08-13 | $1232.30 | N/A | $57,200 | N/A |
| 2014-08-13 | $1232.30 | N/A | $57,200 | N/A |
Listed by: Naima Sumner • The Michael Group
Mls Name: NTREIS
Mls ID: #20680188
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.
