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 1304 Harwell Dr APT 4821, Arlington, TX, 76011 uses $53,007 cash to close to unlock $2,119/yr annual cash flow and $177/mo monthly cash flow. Total monthly income runs $1,734/mo, and a $783/mo payment keeps the spread at $177/mo. Purchase price stands at $159,900, and rental yield measures 13.01% with $1,734/mo rent. Return on cash invested shows 23.91% in year one, and 5% annual appreciation builds toward $44,177 over five years. Five-year ROI reaches 129.01% and total cumulative return in cash records $68,382. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,734/mo property income covering a $783/mo payment rather than investor’s personal income.
Condo
Built in 1983
2,439 sqft lot
$N/A/sqft
$420 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 |
|---|---|---|
| 2025-06-26 | Listed for sale | $159,900 |
| 2025-06-19 | Listing removed | $163,500 |
| 2025-06-10 | Listed for sale | $163,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-06-26 | $1907.26 | 23.61% | $71,661 | 22.50% |
| 2015-06-26 | $1542.94 | N/A | $58,500 | N/A |
| 2014-06-26 | $1542.94 | N/A | $58,500 | N/A |
Listed by: Donna Mendenhall • Dynamic Real Estate Group
Mls Name: NTREIS
Mls ID: #20982741
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.
