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 721 McAdoo Dr, Arlington, TX, 76002 priced at $500,000 pairs $3,624/mo rent with $12/mo cash flow after a $2,447/mo payment. Total monthly income equals $3,624/mo, and annual cash flow comes to $149/yr on $165,750 invested. Return on cash invested is 20% in year one, and rental yield stands at 8.7% on a $500,000 basis. Equity gained on principal adds $3,226/yr, and 5% annual appreciation accumulates to $138,141 by year five. Five-year ROI measures 104.69% and total cumulative return in cash reaches $173,528. For financing, Ziffy Mortgage’s DSCR program evaluates $3,624/mo property income against a $2,447/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2021
7,318 sqft lot
$N/A/sqft
$675 annually 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 |
|---|---|---|
| 2025-01-31 | Listed for sale | $500,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $6384.01 | -34.41% | $471,246 | 8.46% |
| 2023-02-12 | $9732.84 | -0.73% | $434,469 | 11.37% |
| 2022-02-12 | $9803.95 | 968.43% | $390,130 | 1014.66% |
Listed by: Chad Smith • Realty Of America, LLC
Mls Name: NTREIS
Mls ID: #20831456
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.
