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% |
Investment property for sale in Arlington at 7503 San Gabriel Dr, Arlington, TX, 76002 at $500,000 posts ROI 32.38% with $1,722/mo cash flow from $5,311/mo rent. Total monthly income equals $5,311/mo, and annual cash flow records $20,668/yr on $165,750 to close. Return on cash invested measures 32.38% and rental yield reads 12.75% at the current $500,000. Equity gained on principal adds $3,226/yr, and 5% annual appreciation supports $138,141 by year five. Five-year ROI prints 171.01% and total cumulative return in cash totals $283,448.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $5,311/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2018
9,060 sqft lot
$N/A/sqft
$400 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 |
|---|---|---|
| 2024-07-23 | Listed for sale | $500,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | N/A | N/A | $521,762 | 20.97% |
| 2022-08-13 | $7702.20 | -2.94% | $431,329 | 13.12% |
| 2021-08-13 | $7935.53 | 0.68% | $381,306 | 6.65% |
Listed by: Sylvia Cantu • Metro Cities Realty
Mls Name: NTREIS
Mls ID: #20682861
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.
