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 3805 Rustic Forest Trl, Arlington, TX, 76016 earns $494/mo cash flow from $2,891/mo rent with a $1,566/mo payment. Total monthly income totals $2,891/mo, and annual cash flow totals $5,926/yr on $106,080 capital. ROI tracks 25.49% on current figures, and rental yield reads 10.84% at a $320,000 purchase. Equity gained on principal adds $2,065/yr, and 5% annual appreciation supports $88,410 over five years. Five-year ROI reaches 134.49% and total cumulative return in cash sums $142,671. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,891/mo property income instead of your personal income.
Single Family
Built in 1977
7,230 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76016, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,021 (100%) |
| Owner Occupied HU | 9,426 (78.4%) |
| Renter Occupied HU | 2,230 (18.6%) |
| Vacant Housing Units | 365 ( 3.0%) |
| Median Home Value | $376,342 |
| Average Home Value | $415,726 |
Residential
12,051
Single Family
11,257
Multi-Family
794
Businesses
505
Date | Event | Price |
|---|---|---|
| 2025-09-16 | Listed for sale | $320,000 |
| 2025-09-16 | Listing removed | $320,000 |
| 2025-08-27 | Price change | $320,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-17 | $6775.30 | -2.53% | $310,000 | -1.59% |
| 2023-09-17 | $6951.02 | 1.13% | $315,015 | 13.99% |
| 2022-09-17 | $6873.09 | 7.60% | $276,350 | 10.94% |
Listed by: Terrance Hood - Veal • Signature Real Estate Group
Mls Name: NTREIS
Mls ID: #21062100
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.
