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 2103 Reflection Bay Dr UNIT 2, Arlington, TX, 76013 earns $954/mo cash flow from $3,325/mo rent with a $1,150/mo payment. Total monthly income totals $3,325/mo, and annual cash flow totals $11,449/yr on $77,903 capital. ROI tracks 34.61% on current figures, and rental yield reads 16.98% at a $235,000 purchase. Equity gained on principal adds $1,516/yr, and 5% annual appreciation supports $64,926 over five years. Five-year ROI reaches 186.82% and total cumulative return in cash sums $145,540. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,325/mo property income instead of your personal income.
Condo
Built in 1985
3,702 sqft lot
$N/A/sqft
$700 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 |
|---|---|---|
| 2024-06-11 | Price change | $235,000 |
| 2024-05-01 | Price change | $240,000 |
| 2024-04-16 | Price change | $255,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Chris Hightower • Hightower REALTORS
Mls Name: NTREIS
Mls ID: #20492395
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.
