3118 Shadow Dr WArlingtonTX76006
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
Investment Highlights
Investment property for sale in Arlington at 3118 Shadow Dr W, Arlington, TX, 76006 uses $222,075 cash to close to unlock $18,849/yr annual cash flow and $1,571/mo monthly cash flow. Total monthly income runs $6,371/mo, and a $3,304/mo payment keeps the spread at $1,571/mo. Purchase price stands at $675,000, and rental yield measures 11.33% with $6,371/mo rent. Return on cash invested shows 28.55% in year one, and 5% annual appreciation builds toward $186,490 over five years. Five-year ROI reaches 150.36% and total cumulative return in cash records $333,903. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,371/mo property income covering a $3,304/mo payment rather than investor’s personal income.
Single Family
Built in 1986
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76006, Arlington, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,773 (100%) |
| Owner Occupied HU | 3,188 (23.1%) |
| Renter Occupied HU | 9,540 (69.3%) |
| Vacant Housing Units | 1,045 ( 7.6%) |
| Median Home Value | $336,545 |
| Average Home Value | $355,682 |
Housing Distribution
Address Breakdown
Residential
12,947
Single Family
3,563
Multi-Family
9,384
Businesses
940
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices