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 2704 Bellaire Ct, Arlington, TX, 76013 priced at $289,000 converts $2,774/mo rent into $718/mo cash flow after a $1,415/mo obligation. Total monthly income equals $2,774/mo, and annual cash flow totals $8,621/yr on $95,804 invested. Return on cash invested prints 28.91% in year one, and rental yield reads 11.52% against a $289,000 entry. Equity gained on principal adds $1,865/yr, while 5% annual appreciation compiles into $79,845 by year five. Five-year ROI reaches 152.34% and total cumulative return in cash sums $145,946. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,774/mo property income covering a $1,415/mo payment, not borrower’s personal income.
Single Family
Built in 1962
6,664 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-04-28 | Listed for sale | $289,000 |
| 2008-01-08 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-28 | $4786.43 | -3.59% | $219,000 | -2.67% |
| 2023-04-28 | $4964.79 | -5.40% | $225,000 | 6.63% |
| 2022-04-28 | $5248.20 | 8.74% | $211,017 | 12.11% |
Listed by: Kelvin Buckner • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20917280
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.
