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 4542 Cypress Thorn Dr, Arlington, TX, 76005 offers $3,490/mo rent that, after a $1,933/mo payment, leaves $294/mo cash flow. Total monthly income is $3,490/mo, and annual cash flow is $3,533/yr on $130,943 cash. Return on cash invested measures 22.61% in year one, and rental yield stands at 10.6% at a $395,000 entry. Equity gained on principal adds $2,549/yr while 5% annual appreciation compounds into $109,131 by year five. Five-year ROI records 119.82% and total cumulative return in cash reaches $156,894. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,490/mo property income versus a $1,933/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2021
2,308 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 |
|---|---|---|
| 2024-08-30 | Listed for sale | $395,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $217.39 | -89.69% | $380,930 | 139.51% |
| 2022-10-15 | $2107.56 | 35.38% | $159,043 | 234.12% |
| 2021-10-15 | $1556.74 | -2.04% | $47,600 | N/A |
Listed by: Flor Villegas • Epique Realty, LLC
Mls Name: NTREIS
Mls ID: #20707250
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.
