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 2301 Balsam Dr APT M209, Arlington, TX, 76006 offers a 11.86% rental yield on a $192,000 purchase with $1,897/mo rent. Total monthly income registers $1,897/mo, and a $940/mo payment leaves $31/mo available for distribution. Annual cash flow reaches $377/yr on $63,648 to close, and return on cash invested stands at 20.5% in year one. Equity gained on principal adds $1,239/yr while 5% annual appreciation supports $53,046 over five years. Portfolio math shows five-year ROI at 110.68% and total cumulative return in cash at $70,444. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,897/mo property income against a $940/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1983
2,744 sqft lot
$N/A/sqft
$500 monthly HOA
Neighborhood data shown for ZIP Code: 76006, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,773 (100%) |
| Owner Occupied HU | 3,188 (23.1%) |
| Renter Occupied HU | 9,540 (69.3%) |
| Vacant Housing Units | 1,045 ( 7.6%) |
| Median Home Value | $336,545 |
| Average Home Value | $355,682 |
Residential
12,947
Single Family
3,563
Multi-Family
9,384
Businesses
940
Date | Event | Price |
|---|---|---|
| 2025-01-18 | Listed for sale | $192,000 |
| 2023-03-31 | Sold | N/A |
| 2023-03-08 | Pending sale | $170,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-02-12 | $1643.09 | 15.37% | $61,735 | 14.32% |
| 2015-02-12 | $1424.25 | N/A | $54,000 | N/A |
| 2014-02-12 | $1424.25 | N/A | $54,000 | N/A |
Listed by: Harry Crowe • Century 21 Middleton
Mls Name: NTREIS
Mls ID: #20820985
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.
