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 Pantego at 1602 Wagon Wheel Trl, Pantego, TX, 76013 offers $3,360/mo rent that, after a $1,982/mo payment, leaves $480/mo cash flow. Total monthly income is $3,360/mo, and annual cash flow is $5,763/yr on $134,258 cash. Return on cash invested measures 24.2% in year one, and rental yield stands at 9.96% at a $405,000 entry. Equity gained on principal adds $2,613/yr while 5% annual appreciation compounds into $111,894 by year five. Five-year ROI records 127.09% and total cumulative return in cash reaches $170,630. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,360/mo property income versus a $1,982/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1968
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76013, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,640 (100%) |
| Owner Occupied HU | 6,970 (47.6%) |
| Renter Occupied HU | 6,956 (47.5%) |
| Vacant Housing Units | 714 ( 4.9%) |
| Median Home Value | $344,661 |
| Average Home Value | $366,792 |
Residential
13,908
Single Family
9,694
Multi-Family
4,214
Businesses
1,491
Date | Event | Price |
|---|---|---|
| 2024-10-02 | Price change | $405,000 |
| 2024-08-09 | Listed for sale | $410,000 |
| 2020-10-28 | Listing removed | $289,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $4874.65 | -12.25% | $325,000 | 21.27% |
| 2022-10-15 | $5554.89 | -3.75% | $268,000 | N/A |
| 2021-10-15 | $5771.27 | 8.25% | $268,000 | 9.11% |
Listed by: Marian D'unger • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20696941
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.
