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 2306 Vassar Ct, Arlington, TX, 76015 offers $2,304/mo rent that, after a $1,150/mo payment, leaves $608/mo cash flow. Total monthly income is $2,304/mo, and annual cash flow is $7,292/yr on $77,869 cash. Return on cash invested measures 29.27% in year one, and rental yield stands at 11.77% at a $234,900 entry. Equity gained on principal adds $1,516/yr while 5% annual appreciation compounds into $64,899 by year five. Five-year ROI records 154.42% and total cumulative return in cash reaches $120,249. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,304/mo property income versus a $1,150/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1974
7,448 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76015, Arlington, TX area.
| 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 |
Residential
6,754
Single Family
4,871
Multi-Family
1,883
Businesses
1,531
Date | Event | Price |
|---|---|---|
| 2025-04-28 | Listed for sale | $234,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-29 | $4206.73 | 2.61% | $192,477 | 3.60% |
| 2023-04-29 | $4099.56 | -1.60% | $185,789 | 10.91% |
| 2022-04-29 | $4166.37 | 18.25% | $167,520 | 21.91% |
Listed by: Adam Moore • OnwardTX Real Estate Advisors
Mls Name: NTREIS
Mls ID: #20918003
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.
