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 3902 Brookgate Ct, Arlington, TX, 76016 generates $3,182/mo in rent and, after a $1,708/mo payment, leaves $671/mo in cash flow. Total monthly income is $3,182/mo, and annual cash flow is $8,052/yr on $115,694 invested. Return on cash invested sits at 26.87% in year one, and rental yield is 10.94% on a $349,000 entry. Equity gained on principal adds $2,252/yr, while 5% annual appreciation builds toward $96,422 over five years. Five-year ROI reaches 141.52% and total cumulative return in cash sums $163,728. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,182/mo property income rather than buyer’s personal income.
Single Family
Built in 1981
4,835 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 |
|---|---|---|
| 2025-04-22 | Listed for sale | $349,000 |
| 2020-12-08 | Sold | N/A |
| 2020-12-05 | Pending sale | $260,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-23 | $6146.78 | -21.56% | $281,242 | -20.81% |
| 2023-04-23 | $7836.63 | 2.79% | $355,150 | 15.86% |
| 2022-04-23 | $7623.83 | 5.98% | $306,535 | 9.27% |
Listed by: Rachel Mann • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20909535
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.
