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 4211 Worth Forest Dr, Arlington, TX, 76016 offers a 10.37% rental yield on a $299,000 purchase with $2,584/mo rent. Total monthly income registers $2,584/mo, and a $1,463/mo payment leaves $458/mo available for distribution. Annual cash flow reaches $5,499/yr on $99,119 to close, and return on cash invested stands at 25.46% in year one. Equity gained on principal adds $1,929/yr while 5% annual appreciation supports $82,608 over five years. Portfolio math shows five-year ROI at 133.83% and total cumulative return in cash at $132,646. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,584/mo property income against a $1,463/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1984
7,274 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76016, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,021 (100%) |
| Owner Occupied HU | 9,426 (78.4%) |
| Renter Occupied HU | 2,230 (18.6%) |
| Vacant Housing Units | 365 ( 3.0%) |
| Median Home Value | $376,342 |
| Average Home Value | $415,726 |
Residential
12,051
Single Family
11,257
Multi-Family
794
Businesses
505
Date | Event | Price |
|---|---|---|
| 2024-10-07 | Price change | $299,000 |
| 2024-09-30 | Listed for sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1365.68 | -43.67% | $284,803 | -1.79% |
| 2023-12-27 | $2424.58 | -11.25% | $289,984 | 23.89% |
| 2022-12-27 | $2731.89 | 1.58% | $234,058 | 23.81% |
Listed by: Connie Williams • Davey Goosmann Realty
Mls Name: NTREIS
Mls ID: #20728630
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.
