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 Arlington at 2801 Shadow Dr W, Arlington, TX, 76006 earns $360/mo cash flow from $4,057/mo rent with a $2,545/mo payment. Total monthly income totals $4,057/mo, and annual cash flow totals $4,315/yr on $171,047 capital. ROI tracks 22.58% on current figures, and rental yield reads 9.36% at a $519,900 purchase. Equity gained on principal adds $3,355/yr, and 5% annual appreciation supports $143,639 over five years. Five-year ROI reaches 118.38% and total cumulative return in cash sums $202,480. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,057/mo property income instead of your personal income.
Single Family
Built in 1980
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76006, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,773 (100%) |
| Owner Occupied HU | 3,188 (23.1%) |
| Renter Occupied HU | 9,540 (69.3%) |
| Vacant Housing Units | 1,045 ( 7.6%) |
| Median Home Value | $336,545 |
| Average Home Value | $355,682 |
Residential
12,947
Single Family
3,563
Multi-Family
9,384
Businesses
940
Date | Event | Price |
|---|---|---|
| 2025-07-20 | Listed for sale | $519,900 |
| 2025-06-21 | Contingent | $529,900 |
| 2025-06-12 | Listed for sale | $529,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-21 | $7693.84 | -5.76% | $442,000 | -2.43% |
| 2023-07-21 | $8163.99 | 69.62% | $453,000 | 20.73% |
| 2022-07-21 | $4813.11 | 1.59% | $375,213 | 11.97% |
Listed by: Torang Nazmi • AATRealty LLC
Mls Name: NTREIS
Mls ID: #21006291
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.
