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 601 Jagera Way, Arlington, TX, 76002 priced at $415,000 converts $3,998/mo rent into $798/mo cash flow after a $2,031/mo obligation. Total monthly income equals $3,998/mo, and annual cash flow totals $9,572/yr on $137,573 invested. Return on cash invested prints 26.87% in year one, and rental yield reads 11.56% against a $415,000 entry. Equity gained on principal adds $2,678/yr, while 5% annual appreciation compiles into $114,657 by year five. Five-year ROI reaches 142.16% and total cumulative return in cash sums $195,573. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,998/mo property income covering a $2,031/mo payment, not borrower’s personal income.
Single Family
Built in 2004
8,799 sqft lot
$N/A/sqft
$75 quarterly HOA
Neighborhood data shown for ZIP Code: 76002, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,667 (100%) |
| Owner Occupied HU | 8,979 (77.0%) |
| Renter Occupied HU | 2,410 (20.7%) |
| Vacant Housing Units | 278 ( 2.4%) |
| Median Home Value | $352,589 |
| Average Home Value | $404,490 |
Residential
11,312
Single Family
10,633
Multi-Family
679
Businesses
186
Date | Event | Price |
|---|---|---|
| 2024-08-02 | Listed for sale | $415,000 |
| 2024-07-31 | Listing removed | N/A |
| 2024-07-17 | Listed for sale | $415,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $9583.56 | 7.51% | $427,805 | 20.60% |
| 2022-10-15 | $8914.52 | 11.82% | $354,736 | 16.66% |
| 2021-10-15 | $7972.14 | 15.29% | $304,083 | 16.86% |
Listed by: Don Lawyer • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20692410
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.
