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 Blue Lake Blvd, Arlington, TX, 76005 priced at $939,900 pairs $9,461/mo rent with $2,506/mo cash flow after a $4,600/mo payment. Total monthly income equals $9,461/mo, and annual cash flow comes to $30,068/yr on $309,227 invested. Return on cash invested is 29.78% in year one, and rental yield stands at 12.08% on a $939,900 basis. Equity gained on principal adds $6,065/yr, and 5% annual appreciation accumulates to $259,677 by year five. Five-year ROI measures 157.36% and total cumulative return in cash reaches $486,611. For financing, Ziffy Mortgage’s DSCR program evaluates $9,461/mo property income against a $4,600/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2014
10,280 sqft lot
$N/A/sqft
$294 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 |
|---|---|---|
| 2024-10-11 | Price change | $939,900 |
| 2024-10-05 | Listed for sale | $909,900 |
| 2024-09-25 | Listing removed | $909,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $17684.67 | -5.62% | $882,694 | 24.17% |
| 2022-10-15 | $18737.84 | 5.84% | $710,874 | 13.01% |
| 2021-10-15 | $17704.30 | 5.88% | $629,046 | 7.89% |
Listed by: Lisa Francis • Mersal Realty
Mls Name: NTREIS
Mls ID: #20747203
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.
