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% |
Investment property for sale in Arlington at 1502 Rose Willow Way, Arlington, TX, 76005 at $494,400 posts ROI 32.74% with $1,752/mo cash flow from $5,789/mo rent. Total monthly income equals $5,789/mo, and annual cash flow records $21,029/yr on $163,894 to close. Return on cash invested measures 32.74% and rental yield reads 14.05% at the current $494,400. Equity gained on principal adds $3,190/yr, and 5% annual appreciation supports $136,594 by year five. Five-year ROI prints 174.25% and total cumulative return in cash totals $285,578.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $5,789/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2020
4,312 sqft lot
$N/A/sqft
$300 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 |
|---|---|---|
| 2024-08-06 | Listed for sale | $494,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $13256.71 | 14.43% | $521,180 | 27.91% |
| 2022-08-13 | $11584.98 | 4.05% | $407,466 | 7.12% |
| 2021-08-13 | $11133.63 | 412.39% | $380,381 | 579.25% |
Listed by: Gilbert Rodriguez • Contigo Realty LLC
Mls Name: NTREIS
Mls ID: #20694645
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.
