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 315 Hudson Falls Dr, Arlington, TX, 76002 offers a 13.98% rental yield on a $425,000 purchase with $4,951/mo rent. Total monthly income registers $4,951/mo, and a $2,080/mo payment leaves $1,929/mo available for distribution. Annual cash flow reaches $23,147/yr on $140,888 to close, and return on cash invested stands at 36.34% in year one. Equity gained on principal adds $2,742/yr while 5% annual appreciation supports $117,420 over five years. Portfolio math shows five-year ROI at 192.14% and total cumulative return in cash at $270,701. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,951/mo property income against a $2,080/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2001
7,187 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76002, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,667 (100%) |
| Owner Occupied HU | 8,979 (77.0%) |
| Renter Occupied HU | 2,410 (20.7%) |
| Vacant Housing Units | 278 ( 2.4%) |
| Median Home Value | $352,589 |
| Average Home Value | $404,490 |
Residential
11,312
Single Family
10,633
Multi-Family
679
Businesses
186
Date | Event | Price |
|---|---|---|
| 2025-06-06 | Listed for sale | $425,000 |
| 2024-09-23 | Sold | N/A |
| 2024-09-09 | Pending sale | $399,899 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-30 | $6051.00 | -29.10% | $371,000 | -2.62% |
| 2023-06-30 | $8535.06 | 9.01% | $381,000 | 22.28% |
| 2022-06-30 | $7829.72 | 8.28% | $311,569 | 12.96% |
Listed by: Russell Rhodes • Berkshire HathawayHS PenFed TX
Mls Name: NTREIS
Mls ID: #20958147
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.
