1805 Pecan Park Dr, Arlington, TX, 76012 | $204/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1805 Pecan Park Dr, Arlington, TX, 76012 | $204/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1879 sft

1800 Versailles Rd, Fort Worth, TX, 76116

3 Bed
2 Bath
1703 sft

3144 Evangeline Rd, Fort Worth, TX, 76140

3 Bed
2 Bath
1820 sft

4420 Lodestone Ln, Fort Worth, TX, 76123

3 Bed
2 Bath
1830 sft

4840 Overton Ave, Fort Worth, TX, 76133

Nearby investment properties with comparable prices

3 Bed
2 Bath
1684 sft

2620 Colleen Dr, Arlington, TX, 76016

3 Bed
2 Bath
1505 sft

3221 Lipscomb St, Fort Worth, TX, 76110

2 Bed
1 Bath
1140 sft

3024 Willing Ave, Fort Worth, TX, 76110

4 Bed
2 Bath
2058 sft

3804 Twilight Dr S, Benbrook, TX, 76116

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Arlington at 1805 Pecan Park Dr, Arlington, TX, 76012 generates $2,444/mo in rent and, after a $1,542/mo payment, leaves $204/mo in cash flow. Total monthly income is $2,444/mo, and annual cash flow is $2,445/yr on $104,423 invested. Return on cash invested sits at 22.25% in year one, and rental yield is 9.31% on a $315,000 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation builds toward $87,029 over five years. Five-year ROI reaches 116.62% and total cumulative return in cash sums $121,781. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,444/mo property income rather than buyer’s personal income.

Single Family

Built in 1961

0.26 Acres lot

$N/A/sqft

No HOA

More details about the property

Fall in love with this beautifully updated 3-bedroom, 2-bathroom home in the heart of Arlington! Nestled in a friendly neighborhood, this charming home offers the perfect blend of comfort and convenience. The open floor plan features a bright living and dining area that flows seamlessly into the kitchen, creating an inviting space for everyday living and effortless entertaining. The kitchen is fully equipped with essential appliances, generous cabinetry, and plenty of counter space for meal prep or entertaining. Each bedroom is spacious and well-lit, offering ample closet space and comfort. The bathrooms have been tastefully updated with stylish tile, refreshed counters, and fixtures that blend comfort with timeless design. An oversized utility room adds functionality and extra storage, and the spacious two-car garage provides convenience and additional space. Step outside to a large backyard with a firepit and patio, overlooking a peaceful green space with no neighbors behind - the ideal spot to relax or host gatherings. Recent updates include a new roof and energy-efficient windows, a new HVAC system, new rain gutters, updated flooring, fresh paint, and more - making this home truly move-in ready. Conveniently located near schools, parks, shopping, and Arlingtons entertainment district, this home truly has it all!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76012, Arlington, TX area.

Housing Distribution

Housing Statistics

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