504 Brynmawr CtArlingtonTX76014
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 504 Brynmawr Ct, Arlington, TX, 76014 in Arlington. Priced at $215,900, it generates $3,706/mo in gross rent and $2,095/mo in net monthly cash flow, a 20.6% yield that comfortably supports the 3.82 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $25,135. Five-year appreciation: $59,649. Equity from principal paydown: $1,988/yr. Total projected cumulative return: $217,884.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 20.6% | 6.5% |
| Monthly Cash Flow | $2,095 | $450 |
City averages based on Arlington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,706 |
| Total Monthly Debt Service | $1,525 |
| DSCR Ratio | 2.43x |
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 1971
8,407 sqft lot
$N/A/sqft
$336 annually 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 1971
8,407 sqft lot
$N/A/sqft
$336 annually 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