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 7406 Fossil Creek Dr, Arlington, TX, 76002 priced at $335,000 pairs $3,668/mo rent with $1,285/mo cash flow after a $1,640/mo payment. Total monthly income equals $3,668/mo, and annual cash flow comes to $15,425/yr on $111,053 invested. Return on cash invested is 33.8% in year one, and rental yield stands at 13.14% on a $335,000 basis. Equity gained on principal adds $2,162/yr, and 5% annual appreciation accumulates to $92,554 by year five. Five-year ROI measures 178.55% and total cumulative return in cash reaches $198,284. For financing, Ziffy Mortgage’s DSCR program evaluates $3,668/mo property income against a $1,640/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2004
7,753 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-10-12 | Listed for sale | $335,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $3978.43 | -4.45% | $355,615 | 24.60% |
| 2022-10-15 | $4163.83 | 1.37% | $285,408 | 7.62% |
| 2021-10-15 | $4107.63 | 1.26% | $265,206 | 16.51% |
Listed by: Tuan Nguyen • Universal Realty, Inc
Mls Name: NTREIS
Mls ID: #20753161
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.
