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 Lantana Plan, Hogan's Cottages, Arlington, TX, 76001 offers a 11.27% rental yield on a $443,900 purchase with $4,169/mo rent. Total monthly income registers $4,169/mo, and a $2,173/mo payment leaves $1,012/mo available for distribution. Annual cash flow reaches $12,144/yr on $147,153 to close, and return on cash invested stands at 28.16% in year one. Equity gained on principal adds $2,864/yr while 5% annual appreciation supports $122,641 over five years. Portfolio math shows five-year ROI at 148.33% and total cumulative return in cash at $218,279. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,169/mo property income against a $2,173/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76001, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,990 (100%) |
| Owner Occupied HU | 9,116 (76.0%) |
| Renter Occupied HU | 2,582 (21.5%) |
| Vacant Housing Units | 292 ( 2.4%) |
| Median Home Value | $365,432 |
| Average Home Value | $392,695 |
Residential
12,022
Single Family
10,791
Multi-Family
1,231
Businesses
510
Date | Event | Price |
|---|---|---|
| 2024-04-03 | Price change | $443,900 |
| 2024-02-03 | Price change | $441,900 |
| 2023-12-16 | Listed for sale | $434,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Graham Hart Home Builder
Mls Name: Graham Hart Homes
Mls Provider:
Mls ID: #N/A
