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 2404 Vassar Ct, Arlington, TX, 76015 listed at $279,500 pairs $2,456/mo rent with a $1,368/mo payment to leave $468/mo cash flow. Total monthly income runs $2,456/mo, and annual cash flow reaches $5,621/yr on $92,654 cash to close. Return on cash invested measures 25.98% in year one, and rental yield registers 10.54% at a $279,500 basis. Equity gained on principal adds $1,804/yr, and annual property appreciation at 5% supports $77,221 by year five. Five-year ROI tracks 136.61% and total cumulative return in cash totals $126,572. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,456/mo property income relative to a $1,368/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1975
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 |
|---|---|---|
| 2025-08-04 | Listed for sale | $279,500 |
| 2010-11-05 | Listing removed | $74,900 |
| 2010-10-23 | Price change | $74,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-04 | $3904.51 | 9.38% | $257,522 | 2.40% |
| 2023-08-04 | $3569.56 | -18.90% | $251,486 | 12.79% |
| 2022-08-04 | $4401.26 | 2.95% | $222,976 | 17.89% |
Listed by: Erlene Scharff • Dynamic Real Estate Group
Mls Name: NTREIS
Mls ID: #21020615
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.
