4802 Willow Bend DrArlingtonTX76017
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors approaching the U.S. market with capital-preservation in mind will find 4802 Willow Bend Dr, Arlington, TX, 76017 in Arlington aligned with their strategy. Rental yield 7.32%. DSCR 1.36 and 7.32% yield provide a sound foundation. Ziffy Mortgage's DSCR program enables non-U.S. residents to acquire without domestic credit. Over five years, 5% appreciation and $5,802/yr in paydown build toward a projected cumulative return of $200,564.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.3% | 6.5% |
| Monthly Cash Flow | $(635) | $450 |
City averages based on Arlington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,845 |
| Total Monthly Debt Service | $4,229 |
| DSCR Ratio | 0.91x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1986
0.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76017, Arlington, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,194 (100%) |
| Owner Occupied HU | 11,678 (64.2%) |
| Renter Occupied HU | 5,952 (32.7%) |
| Vacant Housing Units | 564 ( 3.1%) |
| Median Home Value | $336,983 |
| Average Home Value | $398,281 |
Housing Distribution
Address Breakdown
Residential
18,099
Single Family
14,813
Multi-Family
3,286
Businesses
886
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 1986
0.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76017, Arlington, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,194 (100%) |
| Owner Occupied HU | 11,678 (64.2%) |
| Renter Occupied HU | 5,952 (32.7%) |
| Vacant Housing Units | 564 ( 3.1%) |
| Median Home Value | $336,983 |
| Average Home Value | $398,281 |
Housing Distribution
Address Breakdown
Residential
18,099
Single Family
14,813
Multi-Family
3,286
Businesses
886
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices