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 1804 Edna St, Arlington, TX, 76010 offers a 9.76% rental yield on a $279,900 purchase with $2,276/mo rent. Total monthly income registers $2,276/mo, and a $1,370/mo payment leaves $286/mo available for distribution. Annual cash flow reaches $3,427/yr on $92,787 to close, and return on cash invested stands at 23.6% in year one. Equity gained on principal adds $1,806/yr while 5% annual appreciation supports $77,331 over five years. Portfolio math shows five-year ROI at 123.87% and total cumulative return in cash at $114,937. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,276/mo property income against a $1,370/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1953
8,755 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 |
|---|---|---|
| 2024-11-14 | Listed for sale | $279,900 |
| 2024-09-14 | Listing removed | $279,900 |
| 2024-09-09 | Contingent | $279,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $2622.70 | 5.53% | $120,000 | 6.54% |
| 2023-12-27 | $2485.30 | -4.96% | $112,632 | 7.13% |
| 2022-12-27 | $2614.87 | 5.07% | $105,137 | 8.33% |
Listed by: Mark Hixson • Mark D. Hixson
Mls Name: NTREIS
Mls ID: #20710873
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.
