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 2205 Adams Dr, Arlington, TX, 76011 listed at $449,900 pairs $4,312/mo rent with a $2,202/mo payment to leave $1,113/mo cash flow. Total monthly income runs $4,312/mo, and annual cash flow reaches $13,353/yr on $149,142 cash to close. Return on cash invested measures 28.86% in year one, and rental yield registers 11.5% at a $449,900 basis. Equity gained on principal adds $2,903/yr, and annual property appreciation at 5% supports $124,299 by year five. Five-year ROI tracks 152.06% and total cumulative return in cash totals $226,786. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,312/mo property income relative to a $2,202/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1976
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76011, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,613 (100%) |
| Owner Occupied HU | 2,254 (17.9%) |
| Renter Occupied HU | 9,037 (71.6%) |
| Vacant Housing Units | 1,322 (10.5%) |
| Median Home Value | $327,656 |
| Average Home Value | $329,449 |
Residential
11,915
Single Family
3,854
Multi-Family
8,061
Businesses
2,003
Date | Event | Price |
|---|---|---|
| 2025-04-09 | Listed for sale | $449,900 |
| 2024-11-16 | Listing removed | $475,000 |
| 2024-10-08 | Price change | $475,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-09 | $6203.44 | 8.44% | $384,701 | 1.25% |
| 2023-04-09 | $5720.45 | -14.10% | $379,943 | 21.46% |
| 2022-04-09 | $6659.43 | -5.85% | $312,815 | 13.40% |
Listed by: Jordan Brandt • Spring House Realty
Mls Name: NTREIS
Mls ID: #20888292
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.
