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 1407 Autumncrest Dr, Arlington, TX, 76002 offers $2,803/mo rent that, after a $1,566/mo payment, leaves $528/mo cash flow. Total monthly income is $2,803/mo, and annual cash flow is $6,332/yr on $106,080 cash. Return on cash invested measures 25.88% in year one, and rental yield stands at 10.51% at a $320,000 entry. Equity gained on principal adds $2,065/yr while 5% annual appreciation compounds into $88,410 by year five. Five-year ROI records 136.08% and total cumulative return in cash reaches $144,351. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,803/mo property income versus a $1,566/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2000
7,492 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76002, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,667 (100%) |
| Owner Occupied HU | 8,979 (77.0%) |
| Renter Occupied HU | 2,410 (20.7%) |
| Vacant Housing Units | 278 ( 2.4%) |
| Median Home Value | $352,589 |
| Average Home Value | $404,490 |
Residential
11,312
Single Family
10,633
Multi-Family
679
Businesses
186
Date | Event | Price |
|---|---|---|
| 2025-04-18 | Listed for sale | $320,000 |
| 2003-05-12 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-18 | $1937.99 | -28.87% | $320,613 | 8.06% |
| 2023-04-18 | $2724.49 | -19.60% | $296,704 | 17.33% |
| 2022-04-18 | $3388.50 | 1.30% | $252,877 | 21.73% |
Listed by: Gena Garrett • Compass RE Texas , LLC
Mls Name: NTREIS
Mls ID: #20908338
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.
