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 3410 Ambassador Row, Dalworthington Gardens, TX, 76013 priced at $260,000 converts $2,369/mo rent into $485/mo cash flow after a $1,273/mo obligation. Total monthly income equals $2,369/mo, and annual cash flow totals $5,817/yr on $86,190 invested. Return on cash invested prints 26.66% in year one, and rental yield reads 10.93% against a $260,000 entry. Equity gained on principal adds $1,678/yr, while 5% annual appreciation compiles into $71,833 by year five. Five-year ROI reaches 140.43% and total cumulative return in cash sums $121,037. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,369/mo property income covering a $1,273/mo payment, not borrower’s personal income.
Townhouse
Built in 1974
3,310 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 |
|---|---|---|
| 2024-10-02 | Listed for sale | $260,000 |
| 2020-04-10 | Listing removed | $1,550 |
| 2020-04-08 | Listed for rent | $1,550 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $4734.01 | -14.63% | $212,419 | -2.22% |
| 2022-10-15 | $5545.18 | 20.71% | $217,251 | 23.10% |
| 2021-10-15 | $4593.82 | 36.32% | $176,485 | 36.81% |
Listed by: Alexandra Deleon • Asay Group Real Estate
Mls Name: NTREIS
Mls ID: #20744571
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.
