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 1821 Melissa St, Arlington, TX, 76010 uses $96,135 cash to close to unlock $7,658/yr annual cash flow and $638/mo monthly cash flow. Total monthly income runs $2,700/mo, and a $1,419/mo payment keeps the spread at $638/mo. Purchase price stands at $290,000, and rental yield measures 11.17% with $2,700/mo rent. Return on cash invested shows 27.87% in year one, and 5% annual appreciation builds toward $80,122 over five years. Five-year ROI reaches 146.81% and total cumulative return in cash records $141,136. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,700/mo property income covering a $1,419/mo payment rather than investor’s personal income.
Single Family
Built in 1956
0.30 Acres 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 |
|---|---|---|
| 2025-05-01 | Listed for sale | $290,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-01 | $3715.49 | -6.45% | $170,000 | -5.56% |
| 2023-05-01 | $3971.83 | -6.06% | $180,000 | 5.88% |
| 2022-05-01 | $4228.07 | 51.27% | $170,000 | 55.96% |
Listed by: Mariela Borjon • Su Kaza Realty, LLC
Mls Name: NTREIS
Mls ID: #20921574
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.
