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 821 Crystal Oak Ln, Arlington, TX, 76005 earns $145/mo cash flow from $3,920/mo rent with a $2,227/mo payment. Total monthly income totals $3,920/mo, and annual cash flow totals $1,740/yr on $150,833 capital. ROI tracks 21.06% on current figures, and rental yield reads 10.34% at a $455,000 purchase. Equity gained on principal adds $2,936/yr, and 5% annual appreciation supports $125,708 over five years. Five-year ROI reaches 111.77% and total cumulative return in cash sums $168,592. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,920/mo property income instead of your personal income.
Townhouse
Built in 2021
3,223 sqft lot
$N/A/sqft
$249 monthly HOA
Neighborhood data shown for ZIP Code: 76005, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,853 (100%) |
| Owner Occupied HU | 2,880 (74.7%) |
| Renter Occupied HU | 640 (16.6%) |
| Vacant Housing Units | 333 ( 8.6%) |
| Median Home Value | $492,150 |
| Average Home Value | $581,914 |
Residential
3,809
Single Family
3,214
Multi-Family
595
Businesses
70
Date | Event | Price |
|---|---|---|
| 2025-02-11 | Listed for sale | $455,000 |
| 2024-02-06 | Listing removed | N/A |
| 2024-01-24 | Listed for rent | $2,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $11040.32 | 38.13% | $439,139 | -1.91% |
| 2023-02-12 | $7992.75 | -17.45% | $447,677 | 26.51% |
| 2022-02-12 | $9682.64 | N/A | $353,859 | N/A |
Listed by: Rajina Kc • Kripa Real Estate LLC
Mls Name: NTREIS
Mls ID: #20842092
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.
