3011 Sunnybrook LnArlingtonTX76014
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 3011 Sunnybrook Ln, Arlington, TX, 76014 in Arlington is narrow, $137/mo net on $2,688/mo rent after the $1,591/mo debt service, but the property operates at break-even-plus, not a loss. At $353,800 with a 9.12% yield, the long-run equity case via 5% appreciation ($97,748 over five years) and $3,259/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.69 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $144,547.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 6.5% |
| Monthly Cash Flow | $137 | $450 |
City averages based on Arlington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,688 |
| Total Monthly Debt Service | $2,410 |
| DSCR Ratio | 1.12x |
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 1978
8,398 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76014, Arlington, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,539 (100%) |
| Owner Occupied HU | 5,440 (43.4%) |
| Renter Occupied HU | 6,458 (51.5%) |
| Vacant Housing Units | 641 ( 5.1%) |
| Median Home Value | $236,771 |
| Average Home Value | $311,689 |
Housing Distribution
Address Breakdown
Residential
11,991
Single Family
8,590
Multi-Family
3,401
Businesses
378
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 1978
8,398 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76014, Arlington, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,539 (100%) |
| Owner Occupied HU | 5,440 (43.4%) |
| Renter Occupied HU | 6,458 (51.5%) |
| Vacant Housing Units | 641 ( 5.1%) |
| Median Home Value | $236,771 |
| Average Home Value | $311,689 |
Housing Distribution
Address Breakdown
Residential
11,991
Single Family
8,590
Multi-Family
3,401
Businesses
378
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Josefina Salazar • Rendon Realty, LLC
Mls Name: NTREIS
Mls ID: #21034501
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.