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 2806 Vermont Ct, Arlington, TX, 76001 priced at $635,000 pairs $5,347/mo rent with $821/mo cash flow after a $3,108/mo payment. Total monthly income equals $5,347/mo, and annual cash flow comes to $9,852/yr on $208,915 invested. Return on cash invested is 24.78% in year one, and rental yield stands at 10.1% on a $635,000 basis. Equity gained on principal adds $4,098/yr, and 5% annual appreciation accumulates to $175,439 by year five. Five-year ROI measures 130.14% and total cumulative return in cash reaches $271,880. For financing, Ziffy Mortgage’s DSCR program evaluates $5,347/mo property income against a $3,108/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1986
0.30 Acres lot
$N/A/sqft
$125 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 |
|---|---|---|
| 2025-05-08 | Listed for sale | $635,000 |
| 2015-07-21 | Sold | N/A |
| 2015-06-17 | Pending sale | $320,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-08 | $7156.12 | 2.29% | $415,000 | -17.84% |
| 2023-05-08 | $6995.65 | -12.53% | $505,123 | 40.31% |
| 2022-05-08 | $7998.21 | -4.09% | $360,000 | 1.22% |
Listed by: Nina Henderson • Better Homes & Gardens, Winans
Mls Name: NTREIS
Mls ID: #20923880
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.
