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 1807 Cresthaven Dr, Pantego, TX, 76013 priced at $400,000 converts $2,624/mo rent into after a $1,958/mo obligation. Total monthly income equals $2,624/mo. Return on cash invested prints 17.91% in year one, and rental yield reads 7.87% against a $400,000 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation compiles into $110,513 by year five. Five-year ROI reaches 93.36% and total cumulative return in cash sums $123,796. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,624/mo property income covering a $1,958/mo payment, not borrower’s personal income.
Single Family
Built in 1963
0.27 Acres 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 |
|---|---|---|
| 2025-03-26 | Listed for sale | $400,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-26 | $3572.40 | -17.71% | $270,254 | -13.59% |
| 2023-03-26 | $4341.37 | -13.38% | $312,775 | 14.53% |
| 2022-03-26 | $5012.19 | 343.56% | $273,090 | 21.35% |
Listed by: Beth Kelly • Kind Realty
Mls Name: NTREIS
Mls ID: #20787348
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.
