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 603 Nightshade Dr, Arlington, TX, 76018 priced at $309,000 converts $2,880/mo rent into $683/mo cash flow after a $1,512/mo obligation. Total monthly income equals $2,880/mo, and annual cash flow totals $8,197/yr on $102,434 invested. Return on cash invested prints 27.91% in year one, and rental yield reads 11.18% against a $309,000 entry. Equity gained on principal adds $1,994/yr, while 5% annual appreciation compiles into $85,371 by year five. Five-year ROI reaches 147% and total cumulative return in cash sums $150,581. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,880/mo property income covering a $1,512/mo payment, not borrower’s personal income.
Single Family
Built in 1991
6,708 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kim Nguyen • Universal Realty, Inc
Mls Name: NTREIS
Mls ID: #21008956
