2404 Vassar CtArlingtonTX76015
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors who value predictability will appreciate 2404 Vassar Ct, Arlington, TX, 76015 in Arlington. At $279,500 it earns $2,456/mo in rent and distributes $469/mo to the owner after the $1,257/mo payment, a consistent 10.55% yield. DSCR 1.95 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $77,221 in value; $2,574/yr in principal paydown compounds ownership stake. Total projected return: $137,261.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.6% | 6.5% |
| Monthly Cash Flow | $469 | $450 |
City averages based on Arlington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,456 |
| Total Monthly Debt Service | $1,876 |
| DSCR Ratio | 1.31x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1975
7,448 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76015, Arlington, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,501 (100%) |
| Owner Occupied HU | 3,135 (41.8%) |
| Renter Occupied HU | 3,822 (51.0%) |
| Vacant Housing Units | 544 ( 7.3%) |
| Median Home Value | $288,265 |
| Average Home Value | $301,666 |
Housing Distribution
Address Breakdown
Residential
6,754
Single Family
4,871
Multi-Family
1,883
Businesses
1,531
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
Single Family
Built in 1975
7,448 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76015, Arlington, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,501 (100%) |
| Owner Occupied HU | 3,135 (41.8%) |
| Renter Occupied HU | 3,822 (51.0%) |
| Vacant Housing Units | 544 ( 7.3%) |
| Median Home Value | $288,265 |
| Average Home Value | $301,666 |
Housing Distribution
Address Breakdown
Residential
6,754
Single Family
4,871
Multi-Family
1,883
Businesses
1,531
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Erlene Scharff • Dynamic Real Estate Group
Mls Name: NTREIS
Mls ID: #21020615
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.