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 904 Marcellus Ct, Arlington, TX, 76011 uses $170,422 cash to close to unlock $7,364/yr annual cash flow and $614/mo monthly cash flow. Total monthly income runs $4,334/mo, and a $2,535/mo payment keeps the spread at $614/mo. Purchase price stands at $518,000, and rental yield measures 10.04% with $4,334/mo rent. Return on cash invested shows 24.38% in year one, and 5% annual appreciation builds toward $143,114 over five years. Five-year ROI reaches 128.11% and total cumulative return in cash records $218,323. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,334/mo property income covering a $2,535/mo payment rather than investor’s personal income.
Single Family
Built in 2022
7,143 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76011, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,613 (100%) |
| Owner Occupied HU | 2,254 (17.9%) |
| Renter Occupied HU | 9,037 (71.6%) |
| Vacant Housing Units | 1,322 (10.5%) |
| Median Home Value | $327,656 |
| Average Home Value | $329,449 |
Residential
11,915
Single Family
3,854
Multi-Family
8,061
Businesses
2,003
Date | Event | Price |
|---|---|---|
| 2025-05-05 | Listed for sale | $518,000 |
| 2022-06-10 | Sold | N/A |
| 2022-05-18 | Pending sale | $435,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-05 | $9043.48 | 2.55% | $413,779 | 3.54% |
| 2023-05-05 | $8818.43 | 303.55% | $399,644 | 354.85% |
| 2022-05-05 | $2185.22 | -19.60% | $87,862 | -17.11% |
Listed by: Donna Noto • RE/MAX Associates of Arlington
Mls Name: NTREIS
Mls ID: #20917285
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.
