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 1410 Kitty Hawk Dr, Arlington, TX, 76014 priced at $257,900 converts $3,464/mo rent into $1,566/mo cash flow after a $1,262/mo obligation. Total monthly income equals $3,464/mo, and annual cash flow totals $18,790/yr on $85,494 invested. Return on cash invested prints 41.89% in year one, and rental yield reads 16.12% against a $257,900 entry. Equity gained on principal adds $1,664/yr, while 5% annual appreciation compiles into $71,253 by year five. Five-year ROI reaches 222.24% and total cumulative return in cash sums $190,002. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,464/mo property income covering a $1,262/mo payment, not borrower’s personal income.
Single Family
Built in 1980
7,187 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76014, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,539 (100%) |
| Owner Occupied HU | 5,440 (43.4%) |
| Renter Occupied HU | 6,458 (51.5%) |
| Vacant Housing Units | 641 ( 5.1%) |
| Median Home Value | $236,771 |
| Average Home Value | $311,689 |
Residential
11,991
Single Family
8,590
Multi-Family
3,401
Businesses
378
Date | Event | Price |
|---|---|---|
| 2024-09-03 | Listed for sale | $257,900 |
| 2023-05-15 | Listing removed | N/A |
| 2023-04-11 | Listed for sale | $260,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-04 | $5054.15 | -7.10% | $229,050 | 4.71% |
| 2022-09-04 | $5440.31 | 2.55% | $218,741 | 5.73% |
| 2021-09-04 | $5305.13 | 22.26% | $206,892 | 23.88% |
Listed by: Gabe Waldrep • PPMG of Texas LLC
Mls Name: NTREIS
Mls ID: #20719671
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.
