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 Arlington at 1814 W Cedar Elm Dr, Arlington, TX, 76012 priced at $459,000 converts $3,539/mo rent into $275/mo cash flow after a $2,247/mo obligation. Total monthly income equals $3,539/mo, and annual cash flow totals $3,295/yr on $152,159 invested. Return on cash invested prints 22.07% in year one, and rental yield reads 9.25% against a $459,000 entry. Equity gained on principal adds $2,962/yr, while 5% annual appreciation compiles into $126,813 by year five. Five-year ROI reaches 115.67% and total cumulative return in cash sums $176,003. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,539/mo property income covering a $2,247/mo payment, not borrower’s personal income.
Single Family
Built in 1969
9,713 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76012, Arlington, TX area.
| 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 |
Residential
10,579
Single Family
9,161
Multi-Family
1,418
Businesses
1,101
Date | Event | Price |
|---|---|---|
| 2025-04-18 | Listed for sale | $459,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-18 | $1477.94 | -52.71% | $309,000 | 8.04% |
| 2023-04-18 | $3125.17 | -3.37% | $286,000 | -5.06% |
| 2022-04-18 | $3234.12 | 1.79% | $301,246 | 19.08% |
Listed by: Doug East • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #20906042
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.
