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 4512 Cypress Thorn Dr, Arlington, TX, 76005 offers a 11.27% rental yield on a $350,000 purchase with $3,286/mo rent. Total monthly income registers $3,286/mo, and a $1,713/mo payment leaves $797/mo available for distribution. Annual cash flow reaches $9,566/yr on $116,025 to close, and return on cash invested stands at 28.15% in year one. Equity gained on principal adds $2,258/yr while 5% annual appreciation supports $96,699 over five years. Portfolio math shows five-year ROI at 148.29% and total cumulative return in cash at $172,058. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,286/mo property income against a $1,713/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2022
2,308 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Megan Hoenniger • Keller Williams Realty-FM
Mls Name: NTREIS
Mls ID: #21124408
