414 E Lilly Ln, Arlington, TX, 76010 | $543/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

414 E Lilly Ln, Arlington, TX, 76010 | $543/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1224 sft

2100 Reflection Bay Dr, Arlington, TX, 76013

2 Bed
3 Bath
1804 sft

6638 Rue Chateau St N, Benbrook, TX, 76132

3 Bed
2 Bath
1436 sft

2505 Creekwood Ln, Fort Worth, TX, 76123

2 Bed
2 Bath
1190 sft

214 NW Jill Ann Dr, Burleson, TX, 76028

Nearby investment properties with comparable prices

3 Bed
2 Bath
1184 sft

3708 Hardeman St, Fort Worth, TX, 76119

3 Bed
1 Bath
1227 sft

1304 E Anthony St, Fort Worth, TX, 76115

3 Bed
2 Bath
1547 sft

404 Lemon Dr, Arlington, TX, 76018

4 Bed
2 Bath
1348 sft

559 Chambers Creek Dr, Everman, TX, 76140

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Arlington at 414 E Lilly Ln, Arlington, TX, 76010 earns $543/mo cash flow from $2,143/mo rent with a $1,101/mo payment. Total monthly income totals $2,143/mo, and annual cash flow totals $6,522/yr on $74,554 capital. ROI tracks 28.66% on current figures, and rental yield reads 11.43% at a $224,900 purchase. Equity gained on principal adds $1,451/yr, and 5% annual appreciation supports $62,136 over five years. Five-year ROI reaches 151% and total cumulative return in cash sums $112,573. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,143/mo property income instead of your personal income.

Single Family

Built in 1957

7,579 sqft lot

$N/A/sqft

No HOA

More details about the property

Discover the perfect blend of comfort and potential in this charming 3-bedroom, 2-bathroom home offering 1,357 square feet of living space. This property features two living areas, providing flexibility to transform the second space into a fourth bedroom, dining room, or home office. The home showcases character details including an arched doorway and quality tile work. Recent updates ensure move-in readiness with fresh paint, new carpeting, and updated kitchen and bathroom spaces. Located on a quiet, tree-lined street, this residence offers convenient access to shopping and entertainment venues. Families will appreciate Arlington High School just over a mile away, while outdoor enthusiasts can enjoy the nearby Center Street Trail Connection for walking, jogging, or cycling. This residence represents an excellent opportunity for buyers seeking a move-in ready home with character and convenience in a desirable Arlington neighborhood.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76010, Arlington, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	20,705 (100%)
Owner Occupied HU	6,363 (30.7%)
Renter Occupied HU	12,459 (60.2%)
Vacant Housing Units	1,883 ( 9.1%)
Median Home Value	$223,773
Average Home Value	$251,920