7804 Pirate Point CirArlingtonTX76016
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 7804 Pirate Point Cir, Arlington, TX, 76016 in Arlington: $3,886/mo in rent, $819/mo net, 11% gross yield, all on a $424,000 acquisition. The 2.04 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $117,143 in value, and $3,905/yr in principal paydown steadily builds equity. Projected total cumulative return: $215,467.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 6.5% |
| Monthly Cash Flow | $819 | $450 |
City averages based on Arlington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,886 |
| Total Monthly Debt Service | $2,897 |
| DSCR Ratio | 1.34x |
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 2000
7,230 sqft lot
$N/A/sqft
$153 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76016, Arlington, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,021 (100%) |
| Owner Occupied HU | 9,426 (78.4%) |
| Renter Occupied HU | 2,230 (18.6%) |
| Vacant Housing Units | 365 ( 3.0%) |
| Median Home Value | $376,342 |
| Average Home Value | $415,726 |
Housing Distribution
Address Breakdown
Residential
12,051
Single Family
11,257
Multi-Family
794
Businesses
505
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 2000
7,230 sqft lot
$N/A/sqft
$153 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76016, Arlington, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,021 (100%) |
| Owner Occupied HU | 9,426 (78.4%) |
| Renter Occupied HU | 2,230 (18.6%) |
| Vacant Housing Units | 365 ( 3.0%) |
| Median Home Value | $376,342 |
| Average Home Value | $415,726 |
Housing Distribution
Address Breakdown
Residential
12,051
Single Family
11,257
Multi-Family
794
Businesses
505
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Terre Coble • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20831178
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.