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 4607 Willow Tree Dr, Arlington, TX, 76017 offers a 9.55% rental yield on a $160,000 purchase with $1,273/mo rent. Total monthly income registers $1,273/mo, and a $783/mo payment leaves $118/mo available for distribution. Annual cash flow reaches $1,411/yr on $53,040 to close, and return on cash invested stands at 22.57% in year one. Equity gained on principal adds $1,032/yr while 5% annual appreciation supports $44,205 over five years. Portfolio math shows five-year ROI at 118.51% and total cumulative return in cash at $62,858. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,273/mo property income against a $783/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1981
8,624 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76017, Arlington, TX area.
| 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 |
Residential
18,099
Single Family
14,813
Multi-Family
3,286
Businesses
886
Date | Event | Price |
|---|---|---|
| 2025-03-18 | Listed for sale | $160,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-18 | $2868.64 | 10.81% | $264,545 | 4.28% |
| 2023-03-18 | $2588.84 | -20.38% | $253,678 | 28.61% |
| 2022-03-18 | $3251.32 | 1.08% | $197,250 | 15.35% |
Listed by: Gerald Enriquez • Bryan Bjerke
Mls Name: NTREIS
Mls ID: #20843982
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.
