4404 Willow Crest Dr, Arlington, TX, 76017 | $510/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

4404 Willow Crest Dr, Arlington, TX, 76017 | $510/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1589 sft

The Grove Plan, Hanna Ranch, Fort Worth, TX, 76140

4 Bed
3 Bath
2112 sft

5705 Texas St, Joshua, TX, 76058

3 Bed
2 Bath
1954 sft

1116 Wilderness Trl, Crowley, TX, 76036

3 Bed
2 Bath
1981 sft

214 Bluebonnet Trl, Keene, TX, 76059

Nearby investment properties with comparable prices

4 Bed
3 Bath
2179 sft

3405 Plantation Ln, Fort Worth, TX, 76123

4 Bed
2 Bath
1561 sft

316 Fawn Hill Dr, Fort Worth, TX, 76134

4 Bed
2 Bath
1402 sft

513 Edna Ct, Everman, TX, 76140

3 Bed
2 Bath
1710 sft

2621 Forest Creek Dr, Fort Worth, TX, 76123

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 4404 Willow Crest Dr, Arlington, TX, 76017 uses $87,864 cash to close to unlock $6,126/yr annual cash flow and $510/mo monthly cash flow. Total monthly income runs $2,395/mo, and a $1,297/mo payment keeps the spread at $510/mo. Purchase price stands at $265,050, and rental yield measures 10.84% with $2,395/mo rent. Return on cash invested shows 26.88% in year one, and 5% annual appreciation builds toward $73,228 over five years. Five-year ROI reaches 141.46% and total cumulative return in cash records $124,291. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,395/mo property income covering a $1,297/mo payment rather than investor’s personal income.

Single Family

Built in 1981

9,757 sqft lot

$N/A/sqft

No HOA

More details about the property

This 1,524 single-family, ranch-style home offers 3 Bedrooms and 2 Bathrooms. Home has central AC, and a 2-car attached garage. 9,757 sq ft lot with majestic tree in the front and established landscape on the property. Home offers ample closet space and a spacious living room.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76017, Arlington, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,194 (100%)
Owner Occupied HU	11,678 (64.2%)
Renter Occupied HU	5,952 (32.7%)
Vacant Housing Units	564 ( 3.1%)
Median Home Value	$336,983
Average Home Value	$398,281