5302 Yaupon DrArlingtonTX76018
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow5302 Yaupon Dr, Arlington, TX, 76018 in Arlington is a top-tier cash-flow asset. At $243,999 it produces $2,834/mo in rent and $1,099/mo in net monthly income, a 13.94% gross rental yield. The DSCR of 2.58 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $13,191. Five-year appreciation adds $67,412, driving a total cumulative return of $164,267.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13.9% | 6.5% |
| Monthly Cash Flow | $1,099 | $450 |
City averages based on Arlington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,834 |
| Total Monthly Debt Service | $1,638 |
| DSCR Ratio | 1.73x |
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 1983
7,579 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76018, Arlington, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,202 (100%) |
| Owner Occupied HU | 6,350 (69.0%) |
| Renter Occupied HU | 2,541 (27.6%) |
| Vacant Housing Units | 311 ( 3.4%) |
| Median Home Value | $287,045 |
| Average Home Value | $275,786 |
Housing Distribution
Address Breakdown
Residential
9,173
Single Family
8,264
Multi-Family
909
Businesses
586
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 1983
7,579 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76018, Arlington, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,202 (100%) |
| Owner Occupied HU | 6,350 (69.0%) |
| Renter Occupied HU | 2,541 (27.6%) |
| Vacant Housing Units | 311 ( 3.4%) |
| Median Home Value | $287,045 |
| Average Home Value | $275,786 |
Housing Distribution
Address Breakdown
Residential
9,173
Single Family
8,264
Multi-Family
909
Businesses
586
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices