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 1603 Grey Willow Ln, Arlington, TX, 76002 listed at $349,900 pairs $2,686/mo rent with a $1,713/mo payment to leave $191/mo cash flow. Total monthly income runs $2,686/mo, and annual cash flow reaches $2,292/yr on $115,992 cash to close. Return on cash invested measures 21.88% in year one, and rental yield registers 9.21% at a $349,900 basis. Equity gained on principal adds $2,258/yr, and annual property appreciation at 5% supports $96,671 by year five. Five-year ROI tracks 114.65% and total cumulative return in cash totals $132,990. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,686/mo property income relative to a $1,713/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2012
8,319 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76002, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,667 (100%) |
| Owner Occupied HU | 8,979 (77.0%) |
| Renter Occupied HU | 2,410 (20.7%) |
| Vacant Housing Units | 278 ( 2.4%) |
| Median Home Value | $352,589 |
| Average Home Value | $404,490 |
Residential
11,312
Single Family
10,633
Multi-Family
679
Businesses
186
Date | Event | Price |
|---|---|---|
| 2025-08-10 | Listed for sale | $349,900 |
| 2025-08-09 | Listing removed | $370,000 |
| 2025-08-05 | Listed for sale | $370,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-11 | $5886.47 | 9.09% | $358,252 | 1.06% |
| 2023-08-11 | $5396.12 | -14.44% | $354,477 | 24.00% |
| 2022-08-11 | $6306.95 | 0.21% | $285,862 | 7.40% |
Listed by: Jordan Borders • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #21027876
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.
