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 5407 Spring Willow Dr, Arlington, TX, 76018 earns $583/mo cash flow from $2,428/mo rent with a $1,270/mo payment. Total monthly income totals $2,428/mo, and annual cash flow totals $6,993/yr on $86,024 capital. ROI tracks 28.04% on current figures, and rental yield reads 11.23% at a $259,500 purchase. Equity gained on principal adds $1,675/yr, and 5% annual appreciation supports $71,695 over five years. Five-year ROI reaches 147.65% and total cumulative return in cash sums $127,013. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,428/mo property income instead of your personal income.
Single Family
Built in 1984
5,314 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 |
|---|---|---|
| 2024-12-11 | Price change | $259,500 |
| 2024-10-27 | Price change | $259,900 |
| 2024-10-15 | Price change | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $321.58 | -63.99% | $217,991 | -4.25% |
| 2023-02-13 | $893.09 | N/A | $227,665 | 19.36% |
| 2022-02-13 | N/A | N/A | $190,734 | 16.89% |
Listed by: Mary Simpson • JBRE Group, LLC
Mls Name: NTREIS
Mls ID: #20735684
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.
