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 Pantego at 2612 Melbourne Ct, Pantego, TX, 76013 listed at $550,000 pairs $4,171/mo rent with a $2,692/mo payment to leave $206/mo cash flow. Total monthly income runs $4,171/mo, and annual cash flow reaches $2,468/yr on $180,950 cash to close. Return on cash invested measures 21.42% in year one, and rental yield registers 9.1% at a $550,000 basis. Equity gained on principal adds $3,549/yr, and annual property appreciation at 5% supports $151,955 by year five. Five-year ROI tracks 112.28% and total cumulative return in cash totals $203,170. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,171/mo property income relative to a $2,692/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2014
10,802 sqft lot
$N/A/sqft
$650 annually HOA
Neighborhood data shown for ZIP Code: 76013, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,640 (100%) |
| Owner Occupied HU | 6,970 (47.6%) |
| Renter Occupied HU | 6,956 (47.5%) |
| Vacant Housing Units | 714 ( 4.9%) |
| Median Home Value | $344,661 |
| Average Home Value | $366,792 |
Residential
13,908
Single Family
9,694
Multi-Family
4,214
Businesses
1,491
Date | Event | Price |
|---|---|---|
| 2025-07-19 | Listed for sale | $550,000 |
| 2019-05-15 | Listing removed | $435,000 |
| 2019-05-01 | Listed for sale | $435,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-19 | N/A | N/A | $588,049 | 17.23% |
| 2023-07-19 | N/A | N/A | $501,624 | 22.20% |
| 2022-07-19 | N/A | N/A | $410,497 | -0.38% |
Listed by: Dalton Carroll • TX Life Realty
Mls Name: NTREIS
Mls ID: #21000340
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.
