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 410 Colgate Ct, Arlington, TX, 76014 offers $3,120/mo rent that, after a $1,370/mo payment, leaves $867/mo cash flow. Total monthly income is $3,120/mo, and annual cash flow is $10,408/yr on $92,820 cash. Return on cash invested measures 31.12% in year one, and rental yield stands at 13.37% at a $279,999 entry. Equity gained on principal adds $1,807/yr while 5% annual appreciation compounds into $77,359 by year five. Five-year ROI records 165.43% and total cumulative return in cash reaches $153,548. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,120/mo property income versus a $1,370/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1973
4,181 sqft lot
$N/A/sqft
$28 monthly HOA
Neighborhood data shown for ZIP Code: 76014, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,539 (100%) |
| Owner Occupied HU | 5,440 (43.4%) |
| Renter Occupied HU | 6,458 (51.5%) |
| Vacant Housing Units | 641 ( 5.1%) |
| Median Home Value | $236,771 |
| Average Home Value | $311,689 |
Residential
11,991
Single Family
8,590
Multi-Family
3,401
Businesses
378
Date | Event | Price |
|---|---|---|
| 2024-12-05 | Price change | $279,999 |
| 2024-10-18 | Pending sale | $285,000 |
| 2024-10-11 | Contingent | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $7456.74 | 9.69% | $341,179 | 10.74% |
| 2023-12-27 | $6798.29 | 11.06% | $308,093 | 25.18% |
| 2022-12-27 | $6121.33 | -2.34% | $246,123 | 0.69% |
Listed by: Jordan Davis • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20630972
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.
