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 822 Magnolia St, Arlington, TX, 76012 with 5% annual appreciation on a $249,900 basis while $2,530/mo rent supports operations. Total monthly income totals $2,530/mo and a $1,223/mo payment preserves $667/mo for cash returns. Annual cash flow comes to $8,000/yr on $82,842 deployed, and return on cash invested reaches 29.57% in year one. Equity gained on principal adds $1,613/yr, and five-year appreciation sums $69,043 alongside rental yield of 12.15%. Five-year ROI measures 156.3% and total cumulative return in cash totals $129,482.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,530/mo property income versus a $1,223/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1943
0.38 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76012, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,027 (100%) |
| Owner Occupied HU | 6,690 (60.7%) |
| Renter Occupied HU | 3,808 (34.5%) |
| Vacant Housing Units | 529 ( 4.8%) |
| Median Home Value | $347,932 |
| Average Home Value | $380,864 |
Residential
10,579
Single Family
9,161
Multi-Family
1,418
Businesses
1,101
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Listed for sale | $249,900 |
| 2024-09-23 | Listing removed | $249,900 |
| 2024-09-14 | Listed for sale | $259,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $5185.45 | 6.92% | $235,000 | 20.51% |
| 2022-10-15 | $4849.85 | 18.21% | $195,000 | 21.88% |
| 2021-10-15 | $4102.72 | -1.31% | $160,000 | N/A |
Listed by: Eric Torres • TDT Realtors
Mls Name: NTREIS
Mls ID: #20710133
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.
