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 2903 Concord Dr, Arlington, TX, 76014 priced at $320,000 converts $2,528/mo rent into $225/mo cash flow after a $1,566/mo obligation. Total monthly income equals $2,528/mo, and annual cash flow totals $2,696/yr on $106,080 invested. Return on cash invested prints 22.45% in year one, and rental yield reads 9.48% against a $320,000 entry. Equity gained on principal adds $2,065/yr, while 5% annual appreciation compiles into $88,410 by year five. Five-year ROI reaches 117.8% and total cumulative return in cash sums $124,959. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,528/mo property income covering a $1,566/mo payment, not borrower’s personal income.
Single Family
Built in 1973
7,666 sqft lot
$N/A/sqft
$28 monthly HOA
Neighborhood data shown for ZIP Code: 76014, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,539 (100%) |
| Owner Occupied HU | 5,440 (43.4%) |
| Renter Occupied HU | 6,458 (51.5%) |
| Vacant Housing Units | 641 ( 5.1%) |
| Median Home Value | $236,771 |
| Average Home Value | $311,689 |
Residential
11,991
Single Family
8,590
Multi-Family
3,401
Businesses
378
Date | Event | Price |
|---|---|---|
| 2025-03-25 | Listed for sale | $320,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-25 | $2284.32 | 6.35% | $308,084 | 12.19% |
| 2023-03-25 | $2147.87 | -41.32% | $274,610 | 8.96% |
| 2022-03-25 | $3660.39 | 2.22% | $252,020 | 47.19% |
Listed by: Laura Quinn • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #20880176
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.
