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 1412 Huntsman Ridge Ln, Arlington, TX, 76005 priced at $545,000 pairs $4,200/mo rent with $176/mo cash flow after a $2,668/mo payment. Total monthly income equals $4,200/mo, and annual cash flow comes to $2,106/yr on $179,305 invested. Return on cash invested is 21.23% in year one, and rental yield stands at 9.25% on a $545,000 basis. Equity gained on principal adds $3,517/yr, and 5% annual appreciation accumulates to $150,573 by year five. Five-year ROI measures 111.51% and total cumulative return in cash reaches $199,944. For financing, Ziffy Mortgage’s DSCR program evaluates $4,200/mo property income against a $2,668/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2018
4,443 sqft lot
$N/A/sqft
$110 quarterly HOA
Neighborhood data shown for ZIP Code: 76005, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,853 (100%) |
| Owner Occupied HU | 2,880 (74.7%) |
| Renter Occupied HU | 640 (16.6%) |
| Vacant Housing Units | 333 ( 8.6%) |
| Median Home Value | $492,150 |
| Average Home Value | $581,914 |
Residential
3,809
Single Family
3,214
Multi-Family
595
Businesses
70
Date | Event | Price |
|---|---|---|
| 2025-04-02 | Listed for sale | $545,000 |
| 2024-10-14 | Listing removed | $2,995 |
| 2024-03-01 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-02 | $10386.24 | N/A | $466,749 | -11.05% |
| 2023-04-02 | N/A | N/A | $524,704 | 31.80% |
| 2022-04-02 | $10498.16 | 5.36% | $398,100 | 10.00% |
Listed by: Jonathan Corza • Redfin Corporation
Mls Name: NTREIS
Mls ID: #20847400
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.
