2115 Bainwood Trl, Arlington, TX, 76015 | $526/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

2115 Bainwood Trl, Arlington, TX, 76015 | $526/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1741 sft

6162 Haley Ln, Fort Worth, TX, 76132

3 Bed
1 Bath
958 sft

633 Race St, Crowley, TX, 76036

3 Bed
2 Bath
2095 sft

1017 Whitetail Ct, Joshua, TX, 76058

4 Bed
3 Bath
3616 sft

1114 Huntington Trl, Mansfield, TX, 76063

Nearby investment properties with comparable prices

3 Bed
2 Bath
1835 sft

5845 Wales Ave, Fort Worth, TX, 76133

3 Bed
2 Bath
1520 sft

3107 Cape Cod Ct, Arlington, TX, 76017

4 Bed
3 Bath
1991 sft

5407 Parliament Dr, Arlington, TX, 76017

3 Bed
2 Bath
1506 sft

5411 Parliament Dr, Arlington, TX, 76017

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Arlington at 2115 Bainwood Trl, Arlington, TX, 76015 generates $2,659/mo in rent and, after a $1,468/mo payment, leaves $526/mo in cash flow. Total monthly income is $2,659/mo, and annual cash flow is $6,312/yr on $99,450 invested. Return on cash invested sits at 26.26% in year one, and rental yield is 10.64% on a $300,000 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation builds toward $82,884 over five years. Five-year ROI reaches 138.06% and total cumulative return in cash sums $137,304. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,659/mo property income rather than buyer’s personal income.

Single Family

Built in 1978

7,492 sqft lot

$N/A/sqft

No HOA

More details about the property

Don't miss this beautiful property with large trees and tropical plantings in front yard and sitting on a peaceful front porch to enjoy your morning coffee. When entering home you will be drawn to the large living area with cathedral ceiling and skylights, brick fireplace with mantle, good sized window and door overlooking the backyard with new deck and concrete pad for grills. Wood look tile is in the living, dining, kitchen , entry and hallway. New carpet in primary bedroom and updated carpet 2020 in secondary bedrooms. Thermal windows have been installed in 2019 throughout home and has a transferable warranty. The spacious primary suite with cathedral ceilings also looks over the backyard and offers an ensuite bath with 2 sinks and 2 walk in closets and tub shower. Two good sized secondary bedrooms with hall bath. There is a sprinkler system in front and back. Updated GFI panel installed for whole house in 2018. Updates list is posted on media Property backs to a home on Mayfield with about 2 acres. Backyard is very private.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76015, Arlington, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	7,501 (100%)
Owner Occupied HU	3,135 (41.8%)
Renter Occupied HU	3,822 (51.0%)
Vacant Housing Units	544 ( 7.3%)
Median Home Value	$288,265
Average Home Value	$301,666