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 5514 Bridgeton Dr, Arlington, TX, 76018 priced at $220,000 converts $2,027/mo rent into $462/mo cash flow after a $1,077/mo obligation. Total monthly income equals $2,027/mo, and annual cash flow totals $5,548/yr on $72,930 invested. Return on cash invested prints 27.52% in year one, and rental yield reads 11.06% against a $220,000 entry. Equity gained on principal adds $1,420/yr, while 5% annual appreciation compiles into $60,782 by year five. Five-year ROI reaches 144.88% and total cumulative return in cash sums $105,659. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,027/mo property income covering a $1,077/mo payment, not borrower’s personal income.
Single Family
Built in 1985
5,837 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 |
|---|---|---|
| 2024-08-17 | Listed for sale | $220,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $657.40 | N/A | $201,610 | 18.66% |
| 2022-10-15 | N/A | N/A | $169,911 | 16.17% |
| 2021-10-15 | $739.27 | 3.08% | $146,257 | 10.15% |
Listed by: Ramon Hodges • HomeSmart
Mls Name: NTREIS
Mls ID: #20704571
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.
