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 703 Moss Glen Trl, Arlington, TX, 76002 priced at $318,000 pairs $2,659/mo rent with $279/mo cash flow after a $1,556/mo payment. Total monthly income equals $2,659/mo, and annual cash flow comes to $3,353/yr on $105,417 invested. Return on cash invested is 23.09% in year one, and rental yield stands at 10.03% on a $318,000 basis. Equity gained on principal adds $2,052/yr, and 5% annual appreciation accumulates to $87,858 by year five. Five-year ROI measures 121.61% and total cumulative return in cash reaches $128,195. For financing, Ziffy Mortgage’s DSCR program evaluates $2,659/mo property income against a $1,556/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2006
6,141 sqft lot
$N/A/sqft
$73 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 |
|---|---|---|
| 2025-05-16 | Listed for sale | $318,000 |
| 2024-02-11 | Listing removed | N/A |
| 2024-01-12 | Listed for rent | $2,300 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-17 | $6411.38 | 2.19% | $287,637 | 2.70% |
| 2023-05-17 | $6274.28 | 30.34% | $280,080 | 14.30% |
| 2022-05-17 | $4813.86 | -9.62% | $245,041 | 20.62% |
Listed by: James Mudd • LPT Realty LLC
Mls Name: NTREIS
Mls ID: #20931965
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.
