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 420 E Lilly Ln, Arlington, TX, 76010 listed at $275,000 pairs $1,981/mo rent with a $1,346/mo payment to leave $23/mo cash flow. Total monthly income runs $1,981/mo, and annual cash flow reaches $275/yr on $91,163 cash to close. Return on cash invested measures 20.21% in year one, and rental yield registers 8.64% at a $275,000 basis. Equity gained on principal adds $1,775/yr, and annual property appreciation at 5% supports $75,977 by year five. Five-year ROI tracks 105.66% and total cumulative return in cash totals $96,323. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,981/mo property income relative to a $1,346/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1957
7,579 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76010, Arlington, TX area.
| 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 |
Residential
19,629
Single Family
13,190
Multi-Family
6,439
Businesses
1,443
Date | Event | Price |
|---|---|---|
| 2025-02-04 | Listed for sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $4594.01 | 8.57% | $210,196 | 9.62% |
| 2023-02-12 | $4231.25 | 6.59% | $191,757 | 20.14% |
| 2022-02-12 | $3969.56 | 6.21% | $159,606 | 9.51% |
Listed by: Daisy Molina • Perla Realty Group, LLC
Mls Name: NTREIS
Mls ID: #20834864
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.
