4901 Costa De Oro CtArlingtonTX76017
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis is a cash-flow-light asset: 4901 Costa De Oro Ct, Arlington, TX, 76017 in Arlington, $499,000, 8.82% gross yield, $119/mo net income. Consider it a market-entry position, the $3,667/mo rent covers the $2,244/mo payment with a margin, and 5%/yr appreciation is projected to add $137,865 to the asset's value over five years. Ziffy Mortgage approves DSCR loans (coverage 1.63) for non-U.S. residents without domestic income documentation. Consider a higher down payment to widen the monthly margin. Total projected return: $198,827.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 6.5% |
| Monthly Cash Flow | $119 | $450 |
City averages based on Arlington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,667 |
| Total Monthly Debt Service | $3,350 |
| DSCR Ratio | 1.09x |
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 1981
0.36 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 1981
0.36 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