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% |
Rental property for sale in Arlington at 2302 Crest Park Dr, Arlington, TX, 76006 priced at $499,900 pairs $5,278/mo rent with $1,723/mo cash flow after a $2,447/mo payment. Total monthly income equals $5,278/mo, and annual cash flow comes to $20,675/yr on $165,717 invested. Return on cash invested is 32.38% in year one, and rental yield stands at 12.67% on a $499,900 basis. Equity gained on principal adds $3,226/yr, and 5% annual appreciation accumulates to $138,113 by year five. Five-year ROI measures 170.95% and total cumulative return in cash reaches $283,296. For financing, Ziffy Mortgage’s DSCR program evaluates $5,278/mo property income against a $2,447/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1995
7,448 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-10-17 | Price change | $499,900 |
| 2024-09-06 | Price change | $509,900 |
| 2024-08-22 | Listed for sale | $529,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $3807.24 | -35.94% | $514,715 | -0.96% |
| 2023-12-27 | $5943.49 | -1.97% | $519,723 | 21.27% |
| 2022-12-27 | $6062.85 | 1.44% | $428,573 | 11.87% |
Listed by: Bill Helton • LPT Realty, LLC.
Mls Name: NTREIS
Mls ID: #20707006
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.
