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 1304 Barnes Dr, Arlington, TX, 76013 priced at $325,000 pairs $2,580/mo rent with $269/mo cash flow after a $1,591/mo payment. Total monthly income equals $2,580/mo, and annual cash flow comes to $3,223/yr on $107,738 invested. Return on cash invested is 22.9% in year one, and rental yield stands at 9.53% on a $325,000 basis. Equity gained on principal adds $2,097/yr, and 5% annual appreciation accumulates to $89,792 by year five. Five-year ROI measures 120.1% and total cumulative return in cash reaches $129,397. For financing, Ziffy Mortgage’s DSCR program evaluates $2,580/mo property income against a $1,591/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1947
0.43 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Melissa Morales • NB Elite Realty
Mls Name: NTREIS
Mls ID: #21034291
