2429 Heathercrest DrArlingtonTX76018
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Arlington at 2429 Heathercrest Dr, Arlington, TX, 76018 uses $96,102 cash to close to unlock $18,421/yr annual cash flow and $1,535/mo monthly cash flow. Total monthly income runs $3,637/mo, and a $1,419/mo payment keeps the spread at $1,535/mo. Purchase price stands at $289,900, and rental yield measures 15.05% with $3,637/mo rent. Return on cash invested shows 39.08% in year one, and 5% annual appreciation builds toward $80,094 over five years. Five-year ROI reaches 207.06% and total cumulative return in cash records $198,993. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,637/mo property income covering a $1,419/mo payment rather than investor’s personal income.
Single Family
Built in 1981
7,666 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76018, Arlington, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,202 (100%) |
| Owner Occupied HU | 6,350 (69.0%) |
| Renter Occupied HU | 2,541 (27.6%) |
| Vacant Housing Units | 311 ( 3.4%) |
| Median Home Value | $287,045 |
| Average Home Value | $275,786 |
Housing Distribution
Address Breakdown
Residential
9,173
Single Family
8,264
Multi-Family
909
Businesses
586
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Russell • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20602266
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.