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 1703 Stagecoach Dr, Pantego, TX, 76013 generates $3,696/mo in rent and, after a $2,104/mo payment, leaves $639/mo in cash flow. Total monthly income is $3,696/mo, and annual cash flow is $7,669/yr on $142,512 invested. Return on cash invested sits at 25.29% in year one, and rental yield is 10.32% on a $429,900 entry. Equity gained on principal adds $2,774/yr, while 5% annual appreciation builds toward $118,773 over five years. Five-year ROI reaches 132.93% and total cumulative return in cash sums $189,439. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,696/mo property income rather than buyer’s personal income.
Single Family
Built in 1967
9,234 sqft 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 |
|---|---|---|
| 2025-01-07 | Price change | $429,900 |
| 2024-11-01 | Listed for sale | $439,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $5489.65 | 27.50% | $254,648 | -4.56% |
| 2023-02-13 | $4305.48 | -15.86% | $266,816 | 6.31% |
| 2022-02-13 | $5116.94 | 6.26% | $250,970 | 11.01% |
Listed by: Lucas Ruiz • DFW Property Connection, LLC
Mls Name: NTREIS
Mls ID: #20768266
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.
