904 Shelley DrArlingtonTX76012
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
Investment Highlights
Investment property for sale in Arlington at 904 Shelley Dr, Arlington, TX, 76012 earns $813/mo cash flow from $3,444/mo rent with a $1,811/mo payment. Total monthly income totals $3,444/mo, and annual cash flow totals $9,754/yr on $122,655 capital. ROI tracks 27.86% on current figures, and rental yield reads 11.17% at a $370,000 purchase. Equity gained on principal adds $2,388/yr, and 5% annual appreciation supports $102,224 over five years. Five-year ROI reaches 146.69% and total cumulative return in cash sums $179,921. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,444/mo property income instead of your personal income.
Single Family
Built in 1974
7,056 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76012, Arlington, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,027 (100%) |
| Owner Occupied HU | 6,690 (60.7%) |
| Renter Occupied HU | 3,808 (34.5%) |
| Vacant Housing Units | 529 ( 4.8%) |
| Median Home Value | $347,932 |
| Average Home Value | $380,864 |
Housing Distribution
Address Breakdown
Residential
10,579
Single Family
9,161
Multi-Family
1,418
Businesses
1,101
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices