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 1402 Woodbine St, Arlington, TX, 76012 listed at $499,900 pairs $5,473/mo rent with a $2,447/mo payment to leave $1,918/mo cash flow. Total monthly income runs $5,473/mo, and annual cash flow reaches $23,015/yr on $165,717 cash to close. Return on cash invested measures 33.8% in year one, and rental yield registers 13.14% at a $499,900 basis. Equity gained on principal adds $3,226/yr, and annual property appreciation at 5% supports $138,113 by year five. Five-year ROI tracks 178.52% and total cumulative return in cash totals $295,836. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,473/mo property income relative to a $2,447/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1976
0.36 Acres 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 |
|---|---|---|
| 2024-09-25 | Price change | $499,900 |
| 2024-08-31 | Listed for sale | $525,000 |
| 2024-08-30 | Contingent | $525,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2019-10-15 | N/A | N/A | $303,624 | 7.97% |
| 2017-10-15 | $6226.33 | 8.69% | $281,201 | 12.13% |
| 2016-10-15 | $5728.31 | N/A | $250,774 | 14.98% |
Listed by: Mike Mannion • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20709989
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.
