Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Luxury Homesites in Gated Community Title is generated by Realmo AI

    5 Delano Drive, Dalworthington Gardens, TX 76016

    View on Map
    Claim this Listing
    For Sale
    Under Contract
    $399,000

    Unimproved Land - Dalworthington Gardens, TX

    Type:Unimproved Land
    Lot size:
    3.26 Acres
    Added:
    Apr 28, 2023
    Days on Market:
    1125
    Last Refresh:
    May 26 at 3:06 am

    Property Features for 5 Delano Drive

    General Information

    Property type
    Land
    Property subtype
    Unimproved Land
    Standard status
    Active Under Contract
    APN
    80785093
    Lot size
    3.26 Acres

    Taxes and HOA fees

    Expense value
    1200
    Expense
    Home Owner Assessments Fee
    Expense freq.
    Annually

    Building Details

    Architectural style
    Other

    We can help!

    Listing Contact
    Marisa Clark

    Listing agent Marisa Clark

    Listing office Austin Goode Realty 209 W. 2Nd Street, Fort Worth, TX

    Listing date Apr 28, 2023

    MLS# 20315410 Listing URL

    Copyright © 2026 North Texas Real Estate Information Systems, Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Gated community of 0.5 acre+ executive homesites
    • Located in Dalworthington Gardens
    • Quick access to I‑20 for commuting to Dallas and Fort Worth
    • Private roads within the community
    • Abundance of established trees and foliage for privacy
    • Lots available for contract with estimated construction completion in August/September 2023

    Overview

    These luxury homesites are located in Dalworthington Gardens. Roosevelt Estates is planned as a gated community featuring executive homesites of 0.5 acres or more, with private roads and established trees and foliage intended to create a private environment. Lots are available to be placed under contract, with estimated construction completion and handover to buyer or builder in August or September of 2023. Roosevelt Estates is located in the heart of the Dallas-Fort Worth metroplex, with access to I-20, providing access to downtown Dallas or downtown Fort Worth in under 25 minutes. The total lot size is 3.26 acres.
    Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Map

    City
    Dalworthington Gardens
    County
    Tarrant
    State
    Texas
    Longitude
    -97.1868
    Latitude
    32.6878

    Nearby Similar for Sale

    • $650,000

      Well-Maintained Office Building in DWG

      Professional office building in a convenient location with quality finishes.
      2308 Michigan Court, Dalworthington Gardens, TX 76016
      View Details
    • $450,000

      Dalworthington Gardens Duplex For Sale

      Investor-friendly duplex with vacant unit, house hack opportunity!
      2200 Seville Court, Dalworthington Gardens, TX 76013
      View Details
    • $185,000

      Dalworthington Gardens Office For Sale

      Office space with lobby, kitchenette, and bathroom in Texas.
      2313 Roosevelt Drive, Dalworthington Gardens, TX 76016
      View Details
    • $295,000

      Residential Land in Arlington, Texas

      0.54 acre lot in a luxury neighborhood.
      10 Garden Lane, Dalworthington Gardens, TX 76016
      View Details
    • $1,250,000

      8.928 Acres of Wooded Land

      Undeveloped land in Dalworthington Gardens, perfect for residential development.
      2918 Sunset Lane, Dalworthington Gardens, TX 76016
      View Details
    • $339,900

      Dalworthington Gardens Unimproved Land

      Exclusive gated community offering expansive homesites for custom living.
      10 Delano Court, Dalworthington Gardens, TX 76016
      View Details
    • $389,900

      Roosevelt Estates Land Opportunity

      Exclusive gated community offering expansive homesites in Dalworthington Gardens, TX.
      6 Delano Court, Dalworthington Gardens, TX 76016
      View Details
    • $379,900

      Roosevelt Estates Land Opportunity

      Exclusive gated community homesite in Dalworthington Gardens, build your dream home.
      5 Elkhorn Drive, Dalworthington Gardens, TX 76016
      View Details
    • $329,900

      Land in Gated Community

      Homesite in gated community with access to highways, shopping, and schools.
      11 Delano Court, Dalworthington Gardens, TX 76016
      View Details
    • $329,900

      Dalworthington Gardens Land for Custom Home

      Exclusive gated community homesite for custom residence in Dalworthington Gardens.
      1 Elkhorn Drive, Dalworthington Gardens, TX 76016
      View Details
    • $185,000
      1,161 SF

      Dalworthington Gardens Office Space

      Office space featuring a lobby, kitchenette, and bathroom.
      2313 Roosevelt Drive #A, Dalworthington Gardens, TX 76016
      View Details
    • $1,250,000

      Land For Sale

      Land available for purchase.
      2918 Sunset Lane, Dalworthington Gardens, TX 76016
      View Details

    FAQs

    What type of property is this?
    Land - Luxury homesites in a gated community with established trees.
    Where is this land located?
    The property is located at 5 Delano Drive Dalworthington Gardens, TX.
    What is the asking price?
    The asking price for this property is $399,000.
    What are key features of this property?
    This property features: Gated community of 0.5 acre+ executive homesites; Located in Dalworthington Gardens; Quick access to I‑20 for commuting to Dallas and Fort Worth
    (817) 319-2942
    We can help!
    Listing Contact
    Marisa Clark
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    5 Delano Drive, Dalworthington Gardens, TX 76016
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!