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 1614 White Willow Ln, Arlington, TX, 76002 priced at $424,900 pairs $4,708/mo rent with $1,391/mo cash flow after a $2,080/mo payment. Total monthly income equals $4,708/mo, and annual cash flow comes to $16,694/yr on $140,854 invested. Return on cash invested is 31.76% in year one, and rental yield stands at 13.3% on a $424,900 basis. Equity gained on principal adds $2,742/yr, and 5% annual appreciation accumulates to $117,392 by year five. Five-year ROI measures 168.55% and total cumulative return in cash reaches $237,405. For financing, Ziffy Mortgage’s DSCR program evaluates $4,708/mo property income against a $2,080/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2007
7,535 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 |
|---|---|---|
| 2024-09-28 | Price change | $424,900 |
| 2024-09-17 | Listed for sale | $425,000 |
| 2024-08-28 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $10594.24 | 15.79% | $472,921 | 29.90% |
| 2022-10-15 | $9149.19 | 24.86% | $364,074 | 30.26% |
| 2021-10-15 | $7327.66 | -1.35% | $279,500 | N/A |
Listed by: Gena Campbell • Redfin Corporation
Mls Name: NTREIS
Mls ID: #20706645
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.
