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 2002 Shadow Ridge Dr, Arlington, TX, 76006 with 5% annual appreciation on a $635,000 basis while $5,032/mo rent supports operations. Total monthly income totals $5,032/mo and a $3,108/mo payment preserves $509/mo for cash returns. Annual cash flow comes to $6,108/yr on $208,915 deployed, and return on cash invested reaches 22.98% in year one. Equity gained on principal adds $4,098/yr, and five-year appreciation sums $175,439 alongside rental yield of 9.51%. Five-year ROI measures 120.55% and total cumulative return in cash totals $251,840.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,032/mo property income versus a $3,108/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1979
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76006, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,773 (100%) |
| Owner Occupied HU | 3,188 (23.1%) |
| Renter Occupied HU | 9,540 (69.3%) |
| Vacant Housing Units | 1,045 ( 7.6%) |
| Median Home Value | $336,545 |
| Average Home Value | $355,682 |
Residential
12,947
Single Family
3,563
Multi-Family
9,384
Businesses
940
Date | Event | Price |
|---|---|---|
| 2025-04-07 | Listed for sale | $635,000 |
| 2024-01-16 | Sold | N/A |
| 2023-12-27 | Pending sale | $469,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-07 | $10632.34 | 1.66% | $486,477 | 2.63% |
| 2023-04-07 | $10459.14 | 9.23% | $474,000 | 23.12% |
| 2022-04-07 | $9575.33 | 25.10% | $385,000 | 28.98% |
Listed by: Lisa Pham • Universal Realty, Inc
Mls Name: NTREIS
Mls ID: #20895244
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.
