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 2501 Gilbert Cir, Arlington, TX, 76010 offers $1,533/mo rent that, after a $979/mo payment, leaves $40/mo cash flow. Total monthly income is $1,533/mo, and annual cash flow is $480/yr on $66,283 cash. Return on cash invested measures 20.63% in year one, and rental yield stands at 9.2% at a $199,950 entry. Equity gained on principal adds $1,290/yr while 5% annual appreciation compounds into $55,243 by year five. Five-year ROI records 108.4% and total cumulative return in cash reaches $71,848. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,533/mo property income versus a $979/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1958
8,407 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76010, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,705 (100%) |
| Owner Occupied HU | 6,363 (30.7%) |
| Renter Occupied HU | 12,459 (60.2%) |
| Vacant Housing Units | 1,883 ( 9.1%) |
| Median Home Value | $223,773 |
| Average Home Value | $251,920 |
Residential
19,629
Single Family
13,190
Multi-Family
6,439
Businesses
1,443
Date | Event | Price |
|---|---|---|
| 2025-06-17 | Contingent | $199,950 |
| 2025-05-29 | Listed for sale | $199,950 |
| 2025-05-02 | Contingent | $199,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $4168.63 | -8.41% | $190,733 | -7.53% |
| 2023-07-01 | $4551.56 | 16.96% | $206,273 | 31.83% |
| 2022-07-01 | $3891.54 | -3.01% | $156,469 | N/A |
Listed by: Jeffrey Robillard • Newfound Real Estate
Mls Name: NTREIS
Mls ID: #20405544
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.
