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 2203 Wamsetta Dr, Arlington, TX, 76018 listed at $280,000 pairs $2,652/mo rent with a $1,370/mo payment to leave $504/mo cash flow. Total monthly income runs $2,652/mo, and annual cash flow reaches $6,052/yr on $92,820 cash to close. Return on cash invested measures 26.43% in year one, and rental yield registers 11.37% at a $280,000 basis. Equity gained on principal adds $1,807/yr, and annual property appreciation at 5% supports $77,359 by year five. Five-year ROI tracks 139.78% and total cumulative return in cash totals $129,741. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,652/mo property income relative to a $1,370/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1985
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76018, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,202 (100%) |
| Owner Occupied HU | 6,350 (69.0%) |
| Renter Occupied HU | 2,541 (27.6%) |
| Vacant Housing Units | 311 ( 3.4%) |
| Median Home Value | $287,045 |
| Average Home Value | $275,786 |
Residential
9,173
Single Family
8,264
Multi-Family
909
Businesses
586
Date | Event | Price |
|---|---|---|
| 2024-12-26 | Price change | $280,000 |
| 2024-11-26 | Price change | $345,000 |
| 2024-10-28 | Price change | $352,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $6531.41 | -12.37% | $298,841 | -11.53% |
| 2023-12-27 | $7453.79 | N/A | $337,800 | 39.24% |
| 2022-12-27 | N/A | N/A | $242,606 | 7.01% |
Listed by: Brian Sindell • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20740461
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.
