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 2506 Featherstone Ct, Arlington, TX, 76001 priced at $775,000 pairs $6,166/mo rent with $522/mo cash flow after a $3,793/mo payment. Total monthly income equals $6,166/mo, and annual cash flow comes to $6,261/yr on $254,975 invested. Return on cash invested is 22.52% in year one, and rental yield stands at 9.55% on a $775,000 basis. Equity gained on principal adds $5,001/yr, and 5% annual appreciation accumulates to $214,118 by year five. Five-year ROI measures 118.23% and total cumulative return in cash reaches $301,459. For financing, Ziffy Mortgage’s DSCR program evaluates $6,166/mo property income against a $3,793/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2005
0.40 Acres lot
$N/A/sqft
$500 annually HOA
Neighborhood data shown for ZIP Code: 76001, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,990 (100%) |
| Owner Occupied HU | 9,116 (76.0%) |
| Renter Occupied HU | 2,582 (21.5%) |
| Vacant Housing Units | 292 ( 2.4%) |
| Median Home Value | $365,432 |
| Average Home Value | $392,695 |
Residential
12,022
Single Family
10,791
Multi-Family
1,231
Businesses
510
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Listed for sale | $775,000 |
| 2024-09-21 | Listing removed | $775,000 |
| 2024-09-21 | Pending sale | $775,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $13967.46 | -8.47% | $790,000 | 9.09% |
| 2022-10-15 | $15260.20 | 4.29% | $724,155 | 20.69% |
| 2021-10-15 | $14631.83 | N/A | $599,999 | N/A |
Listed by: Kelley Harris • Better Homes & Gardens, Winans
Mls Name: NTREIS
Mls ID: #20722212
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.
