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% |
Rental property for sale in Dalworthington Gardens at 3400 Ambassador Row, Dalworthington Gardens, TX, 76013 priced at $235,400 pairs $2,465/mo rent with $661/mo cash flow after a $1,152/mo payment. Total monthly income equals $2,465/mo, and annual cash flow comes to $7,931/yr on $78,035 invested. Return on cash invested is 30.07% in year one, and rental yield stands at 12.57% on a $235,400 basis. Equity gained on principal adds $1,519/yr, and 5% annual appreciation accumulates to $65,037 by year five. Five-year ROI measures 159.28% and total cumulative return in cash reaches $124,294. For financing, Ziffy Mortgage’s DSCR program evaluates $2,465/mo property income against a $1,152/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1972
4,704 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76013, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,640 (100%) |
| Owner Occupied HU | 6,970 (47.6%) |
| Renter Occupied HU | 6,956 (47.5%) |
| Vacant Housing Units | 714 ( 4.9%) |
| Median Home Value | $344,661 |
| Average Home Value | $366,792 |
Residential
13,908
Single Family
9,694
Multi-Family
4,214
Businesses
1,491
Date | Event | Price |
|---|---|---|
| 2025-08-28 | Listing removed | $240,000 |
| 2025-08-08 | Price change | $240,000 |
| 2025-07-09 | Price change | $245,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | $5470.45 | 14.23% | $248,451 | 15.62% |
| 2023-10-08 | $4789.17 | -15.00% | $214,893 | -2.65% |
| 2022-10-08 | $5634.56 | 21.49% | $220,753 | 23.90% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
