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 4500 Cypress Thorn Dr, Arlington, TX, 76005 priced at $450,000 converts $3,965/mo rent into $378/mo cash flow after a $2,203/mo obligation. Total monthly income equals $3,965/mo, and annual cash flow totals $4,530/yr on $149,175 invested. Return on cash invested prints 22.95% in year one, and rental yield reads 10.57% against a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation compiles into $124,327 by year five. Five-year ROI reaches 121.47% and total cumulative return in cash sums $181,206. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,965/mo property income covering a $2,203/mo payment, not borrower’s personal income.
Townhouse
Built in 2022
4,530 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 |
|---|---|---|
| 2024-09-27 | Listed for sale | $450,000 |
| 2024-08-22 | Listing removed | N/A |
| 2024-08-19 | Listed for sale | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $543.49 | -72.56% | $444,076 | 745.86% |
| 2022-10-15 | $1980.95 | -6.57% | $52,500 | -6.25% |
| 2021-10-15 | $2120.14 | 15.91% | $56,000 | N/A |
Listed by: Anne Carrancejie • Berkshire HathawayHS PenFed TX
Mls Name: NTREIS
Mls ID: #20685589
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.
