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 Wickersham Dr, Arlington, TX, 76014 with 5% annual appreciation on a $315,000 basis while $3,796/mo rent supports operations. Total monthly income totals $3,796/mo and a $1,542/mo payment preserves $1,556/mo for cash returns. Annual cash flow comes to $18,669/yr on $104,423 deployed, and return on cash invested reaches 37.79% in year one. Equity gained on principal adds $2,033/yr, and five-year appreciation sums $87,029 alongside rental yield of 14.46%. Five-year ROI measures 199.93% and total cumulative return in cash totals $208,769.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,796/mo property income versus a $1,542/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1977
7,274 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76014, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,539 (100%) |
| Owner Occupied HU | 5,440 (43.4%) |
| Renter Occupied HU | 6,458 (51.5%) |
| Vacant Housing Units | 641 ( 5.1%) |
| Median Home Value | $236,771 |
| Average Home Value | $311,689 |
Residential
11,991
Single Family
8,590
Multi-Family
3,401
Businesses
378
Date | Event | Price |
|---|---|---|
| 2024-06-27 | Listed for sale | $315,000 |
| 2021-04-14 | Listing removed | N/A |
| 2021-03-28 | Listed for rent | $1,550 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4864.67 | 3.93% | $220,463 | 17.14% |
| 2022-08-14 | $4680.70 | 5.50% | $188,199 | 8.77% |
| 2021-08-14 | $4436.71 | 10.46% | $173,025 | 11.92% |
Listed by: Brook Armstrong • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20657942
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.
