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 4012 Willowrun Ln, Arlington, TX, 76013 priced at $279,999 pairs $2,580/mo rent with $468/mo cash flow after a $1,370/mo payment. Total monthly income equals $2,580/mo, and annual cash flow comes to $5,613/yr on $92,820 invested. Return on cash invested is 25.96% in year one, and rental yield stands at 11.06% on a $279,999 basis. Equity gained on principal adds $1,807/yr, and 5% annual appreciation accumulates to $77,359 by year five. Five-year ROI measures 137.05% and total cumulative return in cash reaches $127,208. For financing, Ziffy Mortgage’s DSCR program evaluates $2,580/mo property income against a $1,370/mo payment instead of your W2s, 1099s, or Tax returns.
Multi Family
Built in 2003
3,310 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76013, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,640 (100%) |
| Owner Occupied HU | 6,970 (47.6%) |
| Renter Occupied HU | 6,956 (47.5%) |
| Vacant Housing Units | 714 ( 4.9%) |
| Median Home Value | $344,661 |
| Average Home Value | $366,792 |
Residential
13,908
Single Family
9,694
Multi-Family
4,214
Businesses
1,491
Date | Event | Price |
|---|---|---|
| 2024-09-23 | Price change | $279,999 |
| 2024-08-19 | Listed for sale | $288,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $6106.74 | 6.44% | $276,753 | 19.97% |
| 2022-10-15 | $5737.13 | 22.26% | $230,676 | 26.05% |
| 2021-10-15 | $4692.48 | -1.31% | $183,000 | N/A |
Listed by: Holly Koester • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20705519
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.
