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 4718 Misty Rose Way, Arlington, TX, 76005 priced at $499,990 pairs $3,650/mo rent with $95/mo cash flow after a $2,447/mo payment. Total monthly income equals $3,650/mo, and annual cash flow comes to $1,136/yr on $165,747 invested. Return on cash invested is 20.59% in year one, and rental yield stands at 8.76% on a $499,990 basis. Equity gained on principal adds $3,226/yr, and 5% annual appreciation accumulates to $138,138 by year five. Five-year ROI measures 107.73% and total cumulative return in cash reaches $178,553. For financing, Ziffy Mortgage’s DSCR program evaluates $3,650/mo property income against a $2,447/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2020
4,094 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: Paul Herman • TK Realty
Mls Name: NTREIS
Mls ID: #21084464
