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 4014 Willowrun Ln, Arlington, TX, 76013 listed at $272,300 pairs $2,580/mo rent with a $1,333/mo payment to leave $517/mo cash flow. Total monthly income runs $2,580/mo, and annual cash flow reaches $6,199/yr on $90,267 cash to close. Return on cash invested measures 26.78% in year one, and rental yield registers 11.37% at a $272,300 basis. Equity gained on principal adds $1,757/yr, and annual property appreciation at 5% supports $75,231 by year five. Five-year ROI tracks 141.5% and total cumulative return in cash totals $127,731. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,580/mo property income relative to a $1,333/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
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 |
|---|---|---|
| 2024-09-30 | Price change | $272,300 |
| 2024-08-19 | Listed for sale | $279,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $6043.30 | 6.89% | $273,878 | 20.48% |
| 2022-10-15 | $5653.56 | 21.81% | $227,315 | 25.59% |
| 2021-10-15 | $4641.21 | -1.31% | $181,000 | N/A |
Listed by: Holly Koester • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20705539
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.
