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 Euless at 3654 Smoke Tree Trl, Euless, TX, 76040 priced at $499,000 converts $3,229/mo rent into after a $2,442/mo obligation. Total monthly income equals $3,229/mo. Return on cash invested prints 17.01% in year one, and rental yield reads 7.77% against a $499,000 entry. Equity gained on principal adds $3,220/yr, while 5% annual appreciation compiles into $137,865 by year five. Five-year ROI reaches 88.72% and total cumulative return in cash sums $146,766. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,229/mo property income covering a $2,442/mo payment, not borrower’s personal income.
Single Family
Built in 1999
5,706 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76040, Euless, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,026 (100%) |
| Owner Occupied HU | 5,856 (41.8%) |
| Renter Occupied HU | 7,498 (53.5%) |
| Vacant Housing Units | 672 ( 4.8%) |
| Median Home Value | $351,081 |
| Average Home Value | $369,219 |
Residential
13,051
Single Family
8,310
Multi-Family
4,741
Businesses
813
Date | Event | Price |
|---|---|---|
| 2025-04-14 | Listed for sale | $499,000 |
| 2019-08-19 | Listing removed | $299,000 |
| 2019-08-01 | Listed for sale | $299,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-14 | $9247.84 | 4.38% | $430,056 | 2.98% |
| 2023-04-14 | $8859.47 | 0.71% | $417,610 | 15.26% |
| 2022-04-14 | $8796.62 | N/A | $362,329 | 16.86% |
Listed by: Syed Ahmed • DHS Realty
Mls Name: NTREIS
Mls ID: #20902862
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.
