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 2103 Reflection Bay Dr, Arlington, TX, 76013 priced at $225,000 pairs $2,442/mo rent with $137/mo cash flow after a $1,101/mo payment. Total monthly income equals $2,442/mo, and annual cash flow comes to $1,647/yr on $74,588 invested. Return on cash invested is 22.12% in year one, and rental yield stands at 13.02% on a $225,000 basis. Equity gained on principal adds $1,452/yr, and 5% annual appreciation accumulates to $62,163 by year five. Five-year ROI measures 120.03% and total cumulative return in cash reaches $89,529. For financing, Ziffy Mortgage’s DSCR program evaluates $2,442/mo property income against a $1,101/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1985
3,702 sqft lot
$N/A/sqft
$705 monthly 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 |
|---|---|---|
| 2024-10-29 | Price change | $225,000 |
| 2024-10-11 | Price change | $235,000 |
| 2024-10-05 | Listed for sale | $245,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2017-12-27 | $3397.92 | N/A | $147,551 | 15.57% |
| 2016-12-27 | $3397.92 | 0.89% | $127,669 | -0.02% |
| 2015-12-27 | $3368.10 | N/A | $127,700 | N/A |
Listed by: Rhonda Lawyer • JPAR Arlington
Mls Name: NTREIS
Mls ID: #20744317
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.
