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 1611 Hawthorne Dr, Arlington, TX, 76012 offers $2,317/mo rent that, after a $1,419/mo payment, leaves $41/mo cash flow. Total monthly income is $2,317/mo, and annual cash flow is $492/yr on $96,102 cash. Return on cash invested measures 20.42% in year one, and rental yield stands at 9.59% at a $289,900 entry. Equity gained on principal adds $1,871/yr while 5% annual appreciation compounds into $80,094 by year five. Five-year ROI records 107.76% and total cumulative return in cash reaches $103,557. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,317/mo property income versus a $1,419/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1973
3,659 sqft lot
$N/A/sqft
$75 monthly HOA
Neighborhood data shown for ZIP Code: 76012, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,027 (100%) |
| Owner Occupied HU | 6,690 (60.7%) |
| Renter Occupied HU | 3,808 (34.5%) |
| Vacant Housing Units | 529 ( 4.8%) |
| Median Home Value | $347,932 |
| Average Home Value | $380,864 |
Residential
10,579
Single Family
9,161
Multi-Family
1,418
Businesses
1,101
Date | Event | Price |
|---|---|---|
| 2024-11-18 | Listed for sale | $289,900 |
| 2017-05-05 | Listing removed | $145,000 |
| 2017-03-29 | Pending sale | $145,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $6485.83 | -0.18% | $296,755 | 0.78% |
| 2023-12-27 | $6497.33 | 20.76% | $294,454 | 36.12% |
| 2022-12-27 | $5380.15 | 12.27% | $216,322 | 15.75% |
Listed by: Don Lawyer • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20780457
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.
