827 Crystal Oak LnArlingtonTX76005
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Arlington at 827 Crystal Oak Ln, Arlington, TX, 76005 generates $3,553/mo in rent and, after a $2,129/mo payment, leaves $460/mo in cash flow. Total monthly income is $3,553/mo, and annual cash flow is $5,517/yr on $144,203 invested. Return on cash invested sits at 23.73% in year one, and rental yield is 9.8% on a $435,000 entry. Equity gained on principal adds $2,807/yr, while 5% annual appreciation builds toward $120,182 over five years. Five-year ROI reaches 124.56% and total cumulative return in cash sums $179,616. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,553/mo property income rather than buyer’s personal income.
Townhouse
Built in 2021
3,615 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76005, Arlington, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
3,809
Single Family
3,214
Multi-Family
595
Businesses
70
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices