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 3906 Crested Eagle Way, Arlington, TX, 76005 priced at $425,000 pairs $3,780/mo rent with $348/mo cash flow after a $2,080/mo payment. Total monthly income equals $3,780/mo, and annual cash flow comes to $4,175/yr on $140,888 invested. Return on cash invested is 22.87% in year one, and rental yield stands at 10.67% on a $425,000 basis. Equity gained on principal adds $2,742/yr, and 5% annual appreciation accumulates to $117,420 by year five. Five-year ROI measures 121.2% and total cumulative return in cash reaches $170,753. For financing, Ziffy Mortgage’s DSCR program evaluates $3,780/mo property income against a $2,080/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2016
4,922 sqft lot
$N/A/sqft
$1,230 quarterly HOA
Neighborhood data shown for ZIP Code: 76005, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,853 (100%) |
| Owner Occupied HU | 2,880 (74.7%) |
| Renter Occupied HU | 640 (16.6%) |
| Vacant Housing Units | 333 ( 8.6%) |
| Median Home Value | $492,150 |
| Average Home Value | $581,914 |
Residential
3,809
Single Family
3,214
Multi-Family
595
Businesses
70
Date | Event | Price |
|---|---|---|
| 2025-04-03 | Listed for sale | $425,000 |
| 2019-05-03 | Listing removed | $359,990 |
| 2019-04-09 | Pending sale | $359,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-03 | $6583.51 | 3.44% | $362,823 | -1.82% |
| 2023-04-03 | $6364.48 | -9.21% | $369,532 | 24.85% |
| 2022-04-03 | $7010.49 | 4.28% | $295,971 | 8.61% |
Listed by: Erin Bergin • The Collective Living Co
Mls Name: NTREIS
Mls ID: #20887818
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.
