Lily Plan, Lakeside at Viridian - Manor Series, Arlington, TX, 76005 | $90/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Lily Plan, Lakeside at Viridian - Manor Series, Arlington, TX, 76005 | $90/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
3186 sft

2732 Hogan Hill Ln, Fort Worth, TX, 76109

3 Bed
4 Bath
3186 sft

2736 Hogan Hill Ln, Fort Worth, TX, 76109

3 Bed
3 Bath
1938 sft

3127 Cliff Swallow Ln, Arlington, TX, 76005

3 Bed
3 Bath
2026 sft

703 Canada Goose Ln, Arlington, TX, 76005

Nearby investment properties with comparable prices

4 Bed
3 Bath
2965 sft

Plan Waverley Plan, Tavolo Park, Fort Worth, TX, 76123

Bellflower II Plan, Parks at Panchasarp Farms

4 Bed
4 Bath
3774 sft

Bellflower II Plan, Parks at Panchasarp Farms, Burleson, TX, 76028

3 Bed
3 Bath
2591 sft

4409 Bombay Ct, Fort Worth, TX, 76116

Brentwood 3F (w/Media) Plan, Llano Springs Classic Series

5 Bed
4 Bath
4302 sft

Brentwood 3F (w/Media) Plan, Llano Springs Classic Series, Fort Worth, TX, 76123

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

Explore more listings using simple english

Investment Highlights

Total monthly income equals $4,200/mo, and annual cash flow totals $1,077/yr on $190,159 invested. Return on cash invested prints 20.63% in year one, and rental yield reads 8.72% against a $577,990 entry. Equity gained on principal adds $3,730/yr, while 5% annual appreciation compiles into $159,688 by year five. Five-year ROI reaches 107.88% and total cumulative return in cash sums $205,141. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,200/mo property income covering a $2,829/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Lily by David Weekley Homes combines elegance, comfort, and top-quality craftsmanship in an innovative floor plan. It's easy to wake up on the right side of the bed in the superb Owner's Retreat, which includes a contemporary en suite bathroom and walk-in closet. The streamlined kitchen is designed to provide an easy culinary layout for the resident chef while granting a delightful view of the sunny family room and dining area. Relax at the end of each day in the shade of your covered porch. Design the personal productivity and social leisure spaces you've been dreaming of in the downstairs study and upstairs retreat. Ample privacy and personalization potential make the junior bedrooms ideal for growing family members. How do you imagine your #LivingWeekley experience in this new home in the Dallas/Ft. Worth-area community of Lakeside at Viridian?

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