Laurel Plan, Hogan's CottagesArlingtonTX76001
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 Laurel Plan, Hogan's Cottages, Arlington, TX, 76001 priced at $405,900 pairs $3,530/mo rent with $643/mo cash flow after a $1,987/mo payment. Total monthly income equals $3,530/mo, and annual cash flow comes to $7,719/yr on $134,556 invested. Return on cash invested is 25.65% in year one, and rental yield stands at 10.44% on a $405,900 basis. Equity gained on principal adds $2,619/yr, and 5% annual appreciation accumulates to $112,143 by year five. Five-year ROI measures 134.84% and total cumulative return in cash reaches $181,436. For financing, Ziffy Mortgage’s DSCR program evaluates $3,530/mo property income against a $1,987/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76001, Arlington, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
12,022
Single Family
10,791
Multi-Family
1,231
Businesses
510
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
