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 401 Royal Field Dr, Arlington, TX, 76011 priced at $315,000 pairs $2,857/mo rent with $617/mo cash flow after a $1,542/mo payment. Total monthly income equals $2,857/mo, and annual cash flow comes to $7,401/yr on $104,423 invested. Return on cash invested is 27% in year one, and rental yield stands at 10.88% on a $315,000 basis. Equity gained on principal adds $2,033/yr, and 5% annual appreciation accumulates to $87,029 by year five. Five-year ROI measures 142.05% and total cumulative return in cash reaches $148,337. For financing, Ziffy Mortgage’s DSCR program evaluates $2,857/mo property income against a $1,542/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1978
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76011, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,613 (100%) |
| Owner Occupied HU | 2,254 (17.9%) |
| Renter Occupied HU | 9,037 (71.6%) |
| Vacant Housing Units | 1,322 (10.5%) |
| Median Home Value | $327,656 |
| Average Home Value | $329,449 |
Residential
11,915
Single Family
3,854
Multi-Family
8,061
Businesses
2,003
Date | Event | Price |
|---|---|---|
| 2024-10-11 | Price change | $315,000 |
| 2024-09-30 | Listed for sale | $319,900 |
| 2024-09-22 | Listing removed | $319,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $3532.48 | -19.02% | $304,327 | 12.36% |
| 2022-10-15 | $4362.32 | 2.92% | $270,844 | 44.34% |
| 2021-10-15 | $4238.59 | -8.77% | $187,637 | 4.93% |
Listed by: Gilberto Rodriguez • JPAR Grapevine East
Mls Name: NTREIS
Mls ID: #20679483
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.
