Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
Listed by: Steven Nieves • Real Estate Market Experts
Mls Name: NTREIS
Mls ID: #20714669
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.
Investment property for sale in Arlington at 617 Flooded Gum St, Arlington, TX, 76002 listed at $360,000 pairs $4,474/mo rent with a $1,762/mo payment to leave $1,897/mo cash flow. Total monthly income runs $4,474/mo, and annual cash flow reaches $22,768/yr on $119,340 cash to close. Return on cash invested measures 38.99% in year one, and rental yield registers 14.91% at a $360,000 basis. Equity gained on principal adds $2,323/yr, and annual property appreciation at 5% supports $99,461 by year five. Five-year ROI tracks 206.44% and total cumulative return in cash totals $246,369. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,474/mo property income relative to a $1,762/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2004
7,971 sqft lot
$N/A/sqft
$50 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 |
|---|---|---|
| 2024-08-28 | Listed for sale | $360,000 |
| 2016-06-23 | Listing removed | $195,000 |
| 2016-05-25 | Pending sale | $195,000 |
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $4828.89 | -15.50% | $349,719 | 20.54% |
| 2022-08-30 | $5714.63 | 2.52% | $290,122 | 15.91% |
| 2021-08-30 | $5574.38 | 9.21% | $250,291 | 15.99% |
