Versailles ESP Plan, Sterling GreeneArlingtonTX76017
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 Versailles ESP Plan, Sterling Greene, Arlington, TX, 76017 priced at $692,900 converts $5,573/mo rent into $646/mo cash flow after a $3,391/mo obligation. Total monthly income equals $5,573/mo, and annual cash flow totals $7,753/yr on $227,964 invested. Return on cash invested prints 23.46% in year one, and rental yield reads 9.65% against a $692,900 entry. Equity gained on principal adds $4,471/yr, while 5% annual appreciation compiles into $191,435 by year five. Five-year ROI reaches 123.09% and total cumulative return in cash sums $280,603. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,573/mo property income covering a $3,391/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76017, Arlington, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,194 (100%) |
| Owner Occupied HU | 11,678 (64.2%) |
| Renter Occupied HU | 5,952 (32.7%) |
| Vacant Housing Units | 564 ( 3.1%) |
| Median Home Value | $336,983 |
| Average Home Value | $398,281 |
Housing Distribution
Address Breakdown
Residential
18,099
Single Family
14,813
Multi-Family
3,286
Businesses
886
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
