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 1605 Kelly Ter, Arlington, TX, 76010 generates $1,275/mo in rent, after a $783/mo payment. Total monthly income is $1,275/mo. Return on cash invested sits at 19.87% in year one, and rental yield is 9.56% on a $160,000 entry. Equity gained on principal adds $1,032/yr, while 5% annual appreciation builds toward $44,205 over five years. Five-year ROI reaches 105.07% and total cumulative return in cash sums $55,730. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,275/mo property income rather than buyer’s personal income.
Single Family
Built in 1952
7,623 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 |
|---|---|---|
| 2025-07-23 | Listed for sale | $160,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-23 | $4323.49 | 17.99% | $197,819 | 19.13% |
| 2023-07-23 | $3664.18 | -10.31% | $166,058 | 1.09% |
| 2022-07-23 | $4085.43 | 12.29% | $164,265 | 15.77% |
Listed by: Pedro Juarez • LPT Realty, LLC
Mls Name: NTREIS
Mls ID: #21009284
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.
