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 5312 Vermillion Trl, Arlington, TX, 76017 generates $2,710/mo in rent and, after a $1,542/mo payment, leaves $470/mo in cash flow. Total monthly income is $2,710/mo, and annual cash flow is $5,637/yr on $104,422 invested. Return on cash invested sits at 25.31% in year one, and rental yield is 10.32% on a $314,999 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation builds toward $87,028 over five years. Five-year ROI reaches 133.01% and total cumulative return in cash sums $138,893. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,710/mo property income rather than buyer’s personal income.
Single Family
Built in 1977
7,143 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 |
|---|---|---|
| 2025-06-16 | Listed for sale | $314,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-17 | $691.29 | -57.28% | $305,643 | 5.78% |
| 2023-06-17 | $1618.25 | -3.33% | $288,948 | 11.84% |
| 2022-06-17 | $1673.97 | 2.78% | $258,350 | 11.21% |
Listed by: Nicholas Miller • Realty Side By Side, LLC
Mls Name: NTREIS
Mls ID: #20947361
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.
