Sealy Plan, Lakeside at Viridian - Shore Series, Arlington, TX, 76005 | $63/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

Sealy Plan, Lakeside at Viridian - Shore Series, Arlington, TX, 76005 | $63/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3665 sft

7117 Serrano Dr, Benbrook, TX, 76126

5 Bed
3 Bath
3186 sft

1500 McCaslin Dr, Mansfield, TX, 76063

4 Bed
2 Bath
2285 sft

1100 Brook Arbor Dr, Mansfield, TX, 76063

3 Bed
4 Bath
1684 sft

1124 S Adams St, Fort Worth, TX, 76104

Nearby investment properties with comparable prices

4 Bed
3 Bath
2875 sft

ROSELLA Plan, Rockwood 90', Mansfield, TX, 76063

4 Bed
3 Bath
3280 sft

2108 Redding Dr, Venus, TX, 76084

4 Bed
3 Bath
3280 sft

2108 Redding Dr, Mansfield, TX, 76084

3 Bed
4 Bath
2898 sft

1822 Firefly Dr, Mansfield, TX, 76063

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 runs $4,799/mo, and annual cash flow reaches $753/yr on $219,111 cash to close. Return on cash invested measures 20.4% in year one, and rental yield registers 8.65% at a $665,990 basis. Equity gained on principal adds $4,298/yr, and annual property appreciation at 5% supports $184,001 by year five. Five-year ROI tracks 106.68% and total cumulative return in cash totals $233,754. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,799/mo property income relative to a $3,260/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Build your family's future with the timeless comforts and top-quality craftsmanship that makes The Sealy by David Weekley Homes an amazing single-family floor plan. Growing minds and unique decorative styles will have a superb place to call their own in the spacious guest bedrooms on the second floor. The upstairs retreat offers sprawling possibilities for all your family's casual gathering needs. A covered porch and front study present additional opportunities to enjoy one another's company or individual pursuits. Begin and end each day in the perfect paradise of your Owner's Retreat, which features a pamper-ready bathroom and spacious walk-in closet. Sunlight, boundless lifestyle potential, and an easy, welcoming layout make the open-concept living space an everyday delight. The dynamic kitchen is optimized to support solo chefs and family cooking adventures. Start Creating Your Dream Home with this new home in the Lakeside at Viridian community in Arlington, Texas.

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