5104 Bristlecone CtArlingtonTX76018
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
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
Neighborhood data shown for ZIP Code: 76018, Arlington, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
9,173
Single Family
8,264
Multi-Family
909
Businesses
586
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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.