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 2320 Table Rock Ct, Arlington, TX, 76006 offers a 12.5% rental yield on a $650,000 purchase with $6,769/mo rent. Total monthly income registers $6,769/mo, and a $3,181/mo payment leaves $1,871/mo available for distribution. Annual cash flow reaches $22,446/yr on $213,850 to close, and return on cash invested stands at 30.56% in year one. Equity gained on principal adds $4,194/yr while 5% annual appreciation supports $179,583 over five years. Portfolio math shows five-year ROI at 161.69% and total cumulative return in cash at $345,782. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,769/mo property income against a $3,181/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1985
0.27 Acres lot
$N/A/sqft
$1,344 annually 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 |
|---|---|---|
| 2025-06-26 | Price change | $650,000 |
| 2025-05-21 | Listed for sale | $700,000 |
| 2025-01-02 | Listing removed | $699,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $12764.49 | -12.79% | $696,710 | 5.04% |
| 2023-07-01 | $14636.07 | 2.51% | $663,295 | 15.54% |
| 2022-07-01 | $14277.67 | 24.00% | $574,069 | 18.18% |
Listed by: Daniel Harker • Keller Williams Realty DPR
Mls Name: NTREIS
Mls ID: #20933515
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.
