3103 Avon DrArlingtonTX76015
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 3103 Avon Dr, Arlington, TX, 76015 in Arlington deserves attention. This $400,000 property earns $3,518/mo in rent, a 10.56% gross yield, and nets $674/mo after the $1,799/mo payment. DSCR 1.96 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $110,513 compounds alongside $3,684/yr in yearly equity build, for a total cumulative return of $196,630.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.6% | 6.5% |
| Monthly Cash Flow | $674 | $450 |
City averages based on Arlington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,518 |
| Total Monthly Debt Service | $2,685 |
| 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 1976
9,975 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 1976
9,975 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