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 503 Magnolia St, Arlington, TX, 76012 priced at $305,000 converts $2,418/mo rent into $249/mo cash flow after a $1,493/mo obligation. Total monthly income equals $2,418/mo, and annual cash flow totals $2,987/yr on $101,108 invested. Return on cash invested prints 22.86% in year one, and rental yield reads 9.51% against a $305,000 entry. Equity gained on principal adds $1,968/yr, while 5% annual appreciation compiles into $84,266 by year five. Five-year ROI reaches 119.89% and total cumulative return in cash sums $121,222. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,418/mo property income covering a $1,493/mo payment, not borrower’s personal income.
Single Family
Built in 1940
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76012, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,027 (100%) |
| Owner Occupied HU | 6,690 (60.7%) |
| Renter Occupied HU | 3,808 (34.5%) |
| Vacant Housing Units | 529 ( 4.8%) |
| Median Home Value | $347,932 |
| Average Home Value | $380,864 |
Residential
10,579
Single Family
9,161
Multi-Family
1,418
Businesses
1,101
Date | Event | Price |
|---|---|---|
| 2025-01-07 | Listed for sale | $305,000 |
| 2021-04-16 | Sold | N/A |
| 2021-03-21 | Pending sale | $219,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $4542.15 | 9.03% | $315,298 | -0.37% |
| 2023-02-12 | $4166.14 | -17.13% | $316,471 | 34.95% |
| 2022-02-12 | $5027.59 | 12.50% | $234,505 | 34.56% |
Listed by: Icela Fernandez • Dwell Dallas Realtors, LLC
Mls Name: NTREIS
Mls ID: #20761294
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.
