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 1221 Harris Hawk Way, Arlington, TX, 76005 generates $4,075/mo in rent, after a $2,668/mo payment. Total monthly income is $4,075/mo. Return on cash invested sits at 19.64% in year one, and rental yield is 8.97% on a $545,000 entry. Equity gained on principal adds $3,517/yr, while 5% annual appreciation builds toward $150,573 over five years. Five-year ROI reaches 103.24% and total cumulative return in cash sums $185,112. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,075/mo property income rather than buyer’s personal income.
Single Family
Built in 2015
3,049 sqft lot
$N/A/sqft
$279 quarterly HOA
Neighborhood data shown for ZIP Code: 76005, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,853 (100%) |
| Owner Occupied HU | 2,880 (74.7%) |
| Renter Occupied HU | 640 (16.6%) |
| Vacant Housing Units | 333 ( 8.6%) |
| Median Home Value | $492,150 |
| Average Home Value | $581,914 |
Residential
3,809
Single Family
3,214
Multi-Family
595
Businesses
70
Date | Event | Price |
|---|---|---|
| 2024-12-26 | Price change | $545,000 |
| 2024-12-07 | Price change | $549,000 |
| 2024-11-14 | Price change | $550,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $11066.97 | 21.25% | $506,239 | 11.82% |
| 2023-12-27 | $9127.61 | -7.99% | $452,716 | 11.25% |
| 2022-12-27 | $9919.93 | 5.44% | $406,927 | 16.26% |
Listed by: Zohair Hashmi • Ultima Real Estate
Mls Name: NTREIS
Mls ID: #20770080
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.
