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 1417 Swiss St, Arlington, TX, 76010 offers $1,203/mo rent that, after a $778/mo payment, leaves $73/mo cash flow. Total monthly income is $1,203/mo, and annual cash flow is $871/yr on $52,709 cash. Return on cash invested measures 21.56% in year one, and rental yield stands at 9.08% at a $159,000 entry. Equity gained on principal adds $1,026/yr while 5% annual appreciation compounds into $43,929 by year five. Five-year ROI records 112.94% and total cumulative return in cash reaches $59,532. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,203/mo property income versus a $778/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1955
7,492 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76010, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,705 (100%) |
| Owner Occupied HU | 6,363 (30.7%) |
| Renter Occupied HU | 12,459 (60.2%) |
| Vacant Housing Units | 1,883 ( 9.1%) |
| Median Home Value | $223,773 |
| Average Home Value | $251,920 |
Residential
19,629
Single Family
13,190
Multi-Family
6,439
Businesses
1,443
Date | Event | Price |
|---|---|---|
| 2025-02-10 | Listed for sale | $159,000 |
| 2024-12-30 | Listing removed | $161,000 |
| 2024-12-10 | Price change | $167,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $164.70 | -5.30% | $224,629 | 13.67% |
| 2023-02-12 | $173.91 | N/A | $197,619 | 13.59% |
| 2022-02-12 | N/A | N/A | $173,981 | 11.95% |
Listed by: Jer'leigh Thompson • Texcel Real Estate, LLC
Mls Name: NTREIS
Mls ID: #20840888
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.
