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 4335 Fall Blossom Dr, Arlington, TX, 76005 offers $3,732/mo rent that, after a $1,953/mo payment, leaves $366/mo cash flow. Total monthly income is $3,732/mo, and annual cash flow is $4,395/yr on $132,269 cash. Return on cash invested measures 23.23% in year one, and rental yield stands at 11.22% at a $399,000 entry. Equity gained on principal adds $2,575/yr while 5% annual appreciation compounds into $110,236 by year five. Five-year ROI records 123.64% and total cumulative return in cash reaches $163,538. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,732/mo property income versus a $1,953/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2022
2,787 sqft lot
$N/A/sqft
$1,161 quarterly HOA
Neighborhood data shown for ZIP Code: 76005, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,853 (100%) |
| Owner Occupied HU | 2,880 (74.7%) |
| Renter Occupied HU | 640 (16.6%) |
| Vacant Housing Units | 333 ( 8.6%) |
| Median Home Value | $492,150 |
| Average Home Value | $581,914 |
Residential
3,809
Single Family
3,214
Multi-Family
595
Businesses
70
Date | Event | Price |
|---|---|---|
| 2025-09-21 | Listed for sale | $399,000 |
| 2025-06-22 | Listing removed | $355,000 |
| 2025-04-09 | Price change | $355,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-22 | $8321.13 | N/A | $425,099 | -1.88% |
| 2023-09-22 | N/A | N/A | $433,263 | 725.26% |
| 2022-09-22 | $1757.08 | N/A | $52,500 | N/A |
Listed by: Michael Ritrovato • Compass RE Texas, LLC.
Mls Name: NTREIS
Mls ID: #21065764
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.
