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 5821 Terra Dr, Arlington, TX, 76017 offers $2,539/mo rent that, after a $1,566/mo payment, leaves $264/mo cash flow. Total monthly income is $2,539/mo, and annual cash flow is $3,164/yr on $106,080 cash. Return on cash invested measures 22.89% in year one, and rental yield stands at 9.52% at a $320,000 entry. Equity gained on principal adds $2,065/yr while 5% annual appreciation compounds into $88,410 by year five. Five-year ROI records 120.06% and total cumulative return in cash reaches $127,359. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,539/mo property income versus a $1,566/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1987
5,662 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 |
|---|---|---|
| 2025-03-26 | Listed for sale | $320,000 |
| 2023-12-22 | Sold | N/A |
| 2023-12-19 | Pending sale | $299,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-26 | $4982.93 | -24.77% | $305,884 | 1.90% |
| 2023-03-26 | $6623.42 | 5.19% | $300,168 | 18.56% |
| 2022-03-26 | $6296.73 | 5.98% | $253,176 | 9.27% |
Listed by: Patti Bostad • Help U Buy Realty, Inc
Mls Name: NTREIS
Mls ID: #20879398
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.
