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 5104 Bristlecone Ct, Arlington, TX, 76018 listed at $399,000 pairs $3,478/mo rent with a $1,953/mo payment to leave $641/mo cash flow. Total monthly income runs $3,478/mo, and annual cash flow reaches $7,687/yr on $132,269 cash to close. Return on cash invested measures 25.72% in year one, and rental yield registers 10.46% at a $399,000 basis. Equity gained on principal adds $2,575/yr, and annual property appreciation at 5% supports $110,236 by year five. Five-year ROI tracks 135.23% and total cumulative return in cash totals $178,862. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,478/mo property income relative to a $1,953/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2002
10,672 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76018, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,202 (100%) |
| Owner Occupied HU | 6,350 (69.0%) |
| Renter Occupied HU | 2,541 (27.6%) |
| Vacant Housing Units | 311 ( 3.4%) |
| Median Home Value | $287,045 |
| Average Home Value | $275,786 |
Residential
9,173
Single Family
8,264
Multi-Family
909
Businesses
586
Date | Event | Price |
|---|---|---|
| 2025-04-11 | Listed for sale | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-12 | $6381.29 | 8.40% | $471,670 | 11.62% |
| 2023-04-12 | $5886.84 | -13.86% | $422,561 | 17.24% |
| 2022-04-12 | $6834.13 | 4.26% | $360,438 | 17.52% |
Listed by: Nicole Foster • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #20900520
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.
