Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Dalworthington Gardens at 3131 Sieber Dr, Dalworthington Gardens, TX, 76016 listed at $799,000 pairs $7,307/mo rent with a $3,911/mo payment to leave $1,625/mo cash flow. Total monthly income runs $7,307/mo, and annual cash flow reaches $19,499/yr on $262,871 cash to close. Return on cash invested measures 27.48% in year one, and rental yield registers 10.97% at a $799,000 basis. Equity gained on principal adds $5,156/yr, and annual property appreciation at 5% supports $220,749 by year five. Five-year ROI tracks 144.61% and total cumulative return in cash totals $380,130. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $7,307/mo property income relative to a $3,911/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1988
1.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76016, Arlington, TX area.
| 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 |
Residential
12,051
Single Family
11,257
Multi-Family
794
Businesses
505
Date | Event | Price |
|---|---|---|
| 2024-08-29 | Listed for sale | $799,000 |
| 2019-01-11 | Sold | N/A |
| 2018-12-20 | Pending sale | $524,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $12847.69 | -10.03% | $641,000 | 10.52% |
| 2022-08-30 | $14280.63 | 16.43% | $580,000 | 23.09% |
| 2021-08-30 | $12265.22 | -0.36% | $471,204 | N/A |
Listed by: Dewayne Smart • Smart Realty
Mls Name: NTREIS
Mls ID: #20707319
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.
