Log In
LongTerm Rental
Info was updated
105 days ago
Days on Market
27
Views
N/A
Saves
N/A
Property Estimate
$1,275,000
ROI
6.92%
Long-T Rental Confidence
N/A
Cap Rate
3%
Rent / Price
.55%
Address:
418 E Beady Rd, Arlington, TX 76006
Property Type
Single Family
Area
4,915 sqft
Bed & Bath
4bd / 5ba
Property Condition
Lightly Renovated
P
Contact Realtor
Premier Broker Flex Atlanta GA

Property Report

May take a moment to make the report.

Research Market
TX 76006
Local Property Manager
N/A
LongTerm Rental
Area
4915 sqft
Bed
4
Bath
5

Property Details

HOA Cost
None
Year Built
1981
Price Per Square Foot
$259 /sqft
Lot Size
1 acres
Property Parking
3 spaces
Public Transport Score
N/A
Bike Score
N/A
Walkability
N/A

Seller Description

**Charming Country Retreat with Modern Upgrades** Nestled in serene countryside settings, just 5 minutes away from I-30 and the major attractions of Arlington, this spacious home is the perfect destination for your holiday celebrations. This old beauty has been thoughtfully renovated to the studs, blending a charming farm-style exterior with modern conveniences. Imagine sipping your morning coffee on the front porch, where privacy abounds, or enjoying the tranquil views from the covered back porch surrounded by lush trees and a sparkling pool. The expansive deck adds an additional seating area, all set on over an acre of picturesque land. Inside, the home features a well-designed layout with four bedrooms and a study on the main level. The primary master suite boasts an ensuite bathroom complete with a relaxing sauna and luxurious his and her designer closets. A mother-in-law suite offers its own private bathroom for added comfort. Two additional spacious bedrooms share a convenient Jack and Jill bathroom with dual vanities, and a powder bath adds to the functionality of the downstairs area, perfect for family gatherings. Upstairs, you'll discover a huge game room equipped with a wet bar, making it the ideal spot for entertaining. It also includes a dedicated yoga space and a half bath. Step out onto the balcony to take in nature views, and enjoy the bonus room that's perfect for a media room or additional entertaining space. This isn't just a house; it's a home where you belong. Experience the perfect blend of tranquility and modern living in this delightful retreat!

Schools

School District:
Arlington ISD

Sherrod Elementary School

School Rating
2 /10
Grades
PK-6
Distance
0.4 miles

Nichols J High School

School Rating
2 /10
Grades
7-8
Distance
1.8 miles

Lamar High School

School Rating
2 /10
Grades
9-12
Distance
1.2 miles

Climate Risk

  • Flood Risk

    Risk Level
    Very Low
    Risk Score
    1/10
    Insurance:
    Not Critical
  • Fire Risk

    Risk Level
    Low
    Risk Score
    3/10
    Insurance:
    Recommended
  • Wind Risk

    Risk Level
    Moderate
    Risk Score
    6/10
    Insurance:
    Critical
  • Air Risk

    Risk Level
    Low
    Risk Score
    3/10
  • Heat Risk

    Risk Level
    High
    Risk Score
    7/10

ROI Breakdown

Return on Investment
6.92%ROI
Total Income
$7,031
Total Expenses
$7,861
Total Appreciation
$3,094,760

Income

Monthly

Income
Monthly Income$7,031
Total Income
$7,031

Expenses

Monthly

Expenses
Mortgage$4,300
PMI$0
Property Management$562
Maintenance$352
Cap Ex$492
Vacancy$295
Property Tax$1,413
Home Insurance$446
HOA$0
Total Expenses
$7,861

Appreciation

30 yrs

Appreciation
Annual House Appreciation3%
Total Appreciation
$3,094,760

Return on Investment

30 yrs

Return on Investment
Total Initial Cost$337,875
Total Expenses$2,924,240
Total Appreciation$3,094,760
Selling Fee (6%)$185,686
Total Income$2,531,160
Total ROI
6.92%

Rental Opportunities

Zillow

Long-Term Rental Information

Average Monthly Revenue
$7,031
Average Monthly Expense
$7,861
Monthly Property Tax
$1,413
Estimated Monthly Profit
-$830
Long-T Rental Confidence
N/A
Airbnb

Short-Term Rental Information

Average Monthly Rate
$0
Average Monthly Expense
$6,160
Average Nightly Rate
$0
Average Monthly Occupancy
0%
Estimated Monthly Profit
-$6,160
Short-T Rental Confidence
N/A

Historical and Forecasting Property Data

Comparable Properties Nearby