Properties

Browse Properties
7811 Regent Dr, Arlington, TX,
            76001
$365,000
Reserved

7811 Regent Dr, Arlington, TX, 76001

3 beds | 2 baths | 2003 yr built

Details
512 N 2nd St, Krum, TX,
            76249
$320,000
Reserved

512 N 2nd St, Krum, TX, 76249

3 beds | 2 baths | 1987 yr built

Details
710 Bowie St, Forney, TX,
            75126
$295,000
Reserved

710 Bowie St, Forney, TX, 75126

3 beds | 2 baths | 1983 yr built

Details
1520 Marshall Ln SE, Conyers, GA,
            30094
$285,000
Coming Soon

1520 Marshall Ln SE, Conyers, GA, 30094

3 beds | 2 baths | 1988 yr built

Details
7811 Regent Dr
7811 Regent Dr, Arlington, TX 76001
7811 Regent Dr
7811 Regent Dr, Arlington, TX 76001
$365,000
Reserved
3 beds | 2 baths | 2003 yr built

0.0%

Year 1 caprate

$0

10 year cashflow

0.00%

10 year irr

Details

  • Lot size6,534
  • Rentable Sq.Ft1,410
  • $/Rentable Sq.Ft$259
  • Monthly rent$2,565
  • Safety deposit$3,435
  • Estimated reserve$3,500
  • Lease start2022-10-28
  • Lease end2024-05-31
  • HoaNo
  • Flood zoneNo
  • HVAC
  • Roof
  • Bathroom
  • Plumbing
  • Appliances
  • Electrical
Newly renovated 3-bedroom home in the desirable Arlington submarket of the Dallas-Fort Worth-Arlington metropolitan area, the 4th largest metro in the United States with over 7.5 million people and consistently one of the fastest growing areas of the country. The strategically central location in highly sought-after Mansfield Independent School District makes the home a desirable investment for long-term investors due to the following factors: - Low going-in basis for both single family home and rentals in a major metro, with affordable home values and rental rates relative to many other metros in the United States continuing to drive large in-migration into the metro. - High ratings for all key neighborhood datapoints, including “A” grades for both the overall neighborhood and nearby schools, as provided by Niche - Accessibility to employment, with the metro being home to 23 Fortune 500 companies, the 4th-largest concentration of Fortune 500 companies in the United States The home owner will enjoy a limited time special offering of waived property management fees in the first year, in addition to the 12-month rental and repairs guarantee! Don’t miss your chance to add this home into your portfolio!
Log in to download public documents

Neighborhood

Niche grades and rankings use rigorously analyzed data and user opinions to assess the key aspects of this neighborhood.

Overall neighborhood score:

7811 Regent Dr, Arlington, TX 76001

A
Cost Of Livinggrade_cost_of_living: B-
Good For Familiesgrade_good_for_families: A
Good For Young Professionalsgrade_good_for_young_professionals: B+
Housinggrade_housing: B+
Jobsgrade_jobs: B+
Public Schoolsgrade_public_schools: A
Weathergrade_weather: B+
Powered by Niche

Financials

IncomeYear 1Year 2Year 3Year 5Year 10
Rental revenue$30,780$31,390$32,645$35,309$42,959
Vacancy($0)($1,256)($1,306)($1,412)($1,718)
Operating revenues$30,780$30,134$31,339$33,897$41,241
ExpensesYear 1Year 2Year 3Year 5Year 10
Insurance($1,361)($1,402)($1,444)($1,532)($1,776)
Utilities($150)($155)($159)($169)($196)
Leasing fee($0)($817)($850)($920)($1,119)
Property mgmt($0)($2,712)($2,821)($3,051)($3,712)
Real estate taxes($5,639)($5,808)($5,983)($6,347)($7,358)
Repairs maintenance($770)($1,585)($1,633)($1,732)($2,008)
Operating expenses($7,920)($12,479)($12,890)($13,751)($16,169)
Net Operating IncomeYear 1Year 2Year 3Year 5Year 10
Operating revenues$0$0$0$0$0
Operating expenses$0$0$0$0$0
Net operating income$0$0$0$0$0
Caprate0.0%0.0%0.0%0.0%0.0%
Other income & expensesYear 1Year 2Year 3Year 5Year 10
Share mgmt($1,825)($1,880)($1,936)($2,054)($2,381)
Mortgage payments$0$0$0$0$0
Other income & expenses($1,825)($1,880)($1,936)($2,054)($2,381)
Cash flow & yieldYear 1Year 2Year 3Year 5Year 10
Cash flow$0$0$0$0$0
Cash yield0.0%0.0%0.0%0.0%0.0%

Acquisition equity

Down payment($365,000)
Acquisition fee($3,650)
Title insurance($3,650)
Debt costs
Home buyer inspection($225)
Leasing fee($2,565)
Reserves($3,500)
Total($378,590)

Disposition proceeds

Estimated sale price$570,000
Disposition fee($5,700)
Other disposition costs($11,400)
Year 10 mortgage balance($0)
Total$552,900