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 713 Waggoner Dr, Arlington, TX, 76013 offers $2,880/mo rent that, after a $1,566/mo payment, leaves $356/mo cash flow. Total monthly income is $2,880/mo, and annual cash flow is $4,277/yr on $106,080 cash. Return on cash invested measures 23.94% in year one, and rental yield stands at 10.8% 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 126.71% and total cumulative return in cash reaches $134,415. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,880/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 1961
10,236 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76013, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,640 (100%) |
| Owner Occupied HU | 6,970 (47.6%) |
| Renter Occupied HU | 6,956 (47.5%) |
| Vacant Housing Units | 714 ( 4.9%) |
| Median Home Value | $344,661 |
| Average Home Value | $366,792 |
Residential
13,908
Single Family
9,694
Multi-Family
4,214
Businesses
1,491
Date | Event | Price |
|---|---|---|
| 2024-12-05 | Price change | $320,000 |
| 2024-11-18 | Price change | $333,111 |
| 2024-11-11 | Price change | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $8290.15 | 7.65% | $379,311 | 8.69% |
| 2023-02-13 | $7700.93 | 3.10% | $349,000 | 16.21% |
| 2022-02-13 | $7469.03 | N/A | $300,311 | 25.65% |
Listed by: Joni Dawson • J Dawson Realty
Mls Name: NTREIS
Mls ID: #20753475
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.
