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 5221 Rowcrop Dr, Arlington, TX, 76017 earns $577/mo cash flow from $2,390/mo rent with a $1,248/mo payment. Total monthly income totals $2,390/mo, and annual cash flow totals $6,921/yr on $84,533 capital. ROI tracks 28.1% on current figures, and rental yield reads 11.25% at a $255,000 purchase. Equity gained on principal adds $1,645/yr, and 5% annual appreciation supports $70,452 over five years. Five-year ROI reaches 147.97% and total cumulative return in cash sums $125,084. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,390/mo property income instead of your personal income.
Single Family
Built in 1985
7,797 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 |
|---|---|---|
| 2025-04-10 | Listed for sale | $255,000 |
| 2024-11-12 | Listing removed | $275,000 |
| 2024-07-26 | Price change | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-11 | $579.50 | -53.42% | $249,366 | 3.05% |
| 2023-04-11 | $1244.04 | -3.98% | $241,987 | 16.02% |
| 2022-04-11 | $1295.65 | 2.77% | $208,566 | 7.86% |
Listed by: Kyle Cheek • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20897570
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.
