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 1306 Laurel Dr, Arlington, TX, 76012 priced at $369,900 converts $4,205/mo rent into $1,575/mo cash flow after a $1,810/mo obligation. Total monthly income equals $4,205/mo, and annual cash flow totals $18,901/yr on $122,622 invested. Return on cash invested prints 35.32% in year one, and rental yield reads 13.64% against a $369,900 entry. Equity gained on principal adds $2,387/yr, while 5% annual appreciation compiles into $102,197 by year five. Five-year ROI reaches 186.74% and total cumulative return in cash sums $228,982. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,205/mo property income covering a $1,810/mo payment, not borrower’s personal income.
Single Family
Built in 1976
8,973 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76012, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,027 (100%) |
| Owner Occupied HU | 6,690 (60.7%) |
| Renter Occupied HU | 3,808 (34.5%) |
| Vacant Housing Units | 529 ( 4.8%) |
| Median Home Value | $347,932 |
| Average Home Value | $380,864 |
Residential
10,579
Single Family
9,161
Multi-Family
1,418
Businesses
1,101
Date | Event | Price |
|---|---|---|
| 2024-07-21 | Listed for sale | $369,900 |
| 2024-07-15 | Contingent | $369,900 |
| 2024-07-01 | Listed for sale | $369,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $2133.90 | -2.77% | $302,418 | 22.72% |
| 2022-08-13 | $2194.71 | 2.26% | $246,431 | 12.45% |
| 2021-08-13 | $2146.20 | 2.10% | $219,145 | 11.54% |
Listed by: Cinnament Carey • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20661232
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.
