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 1408 Nelson Ter, Arlington, TX, 76011 priced at $275,000 converts $7,050/mo rent into $5,094/mo cash flow after a $1,346/mo obligation. Total monthly income equals $7,050/mo, and annual cash flow totals $61,133/yr on $91,163 invested. Return on cash invested prints 86.97% in year one, and rental yield reads 30.76% against a $275,000 entry. Equity gained on principal adds $1,775/yr, while 5% annual appreciation compiles into $75,977 by year five. Five-year ROI reaches 463.68% and total cumulative return in cash sums $422,699. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $7,050/mo property income covering a $1,346/mo payment, not borrower’s personal income.
Single Family
Built in 1959
9,104 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-10-10 | Price change | $275,000 |
| 2024-09-25 | Price change | $279,900 |
| 2024-09-09 | Price change | $284,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $2401.65 | -10.77% | $210,503 | 34.76% |
| 2022-10-15 | $2691.50 | 4.62% | $156,210 | 2.63% |
| 2021-10-15 | $2572.72 | 9.06% | $152,214 | 13.16% |
Listed by: Anthony Rivera • DHS Realty
Mls Name: NTREIS
Mls ID: #20683276
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.
