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 Arlington at 5305 Smoke Tree Dr, Arlington, TX, 76018 offers a 16.18% rental yield on a $285,000 purchase with $3,842/mo rent. Total monthly income registers $3,842/mo, and a $1,395/mo payment leaves $1,815/mo available for distribution. Annual cash flow reaches $21,783/yr on $94,478 to close, and return on cash invested stands at 42.97% in year one. Equity gained on principal adds $1,839/yr while 5% annual appreciation supports $78,740 over five years. Portfolio math shows five-year ROI at 227.73% and total cumulative return in cash at $215,154. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,842/mo property income against a $1,395/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1980
7,318 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76018, Arlington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,202 (100%) |
| Owner Occupied HU | 6,350 (69.0%) |
| Renter Occupied HU | 2,541 (27.6%) |
| Vacant Housing Units | 311 ( 3.4%) |
| Median Home Value | $287,045 |
| Average Home Value | $275,786 |
Residential
9,173
Single Family
8,264
Multi-Family
909
Businesses
586
Date | Event | Price |
|---|---|---|
| 2024-08-01 | Listed for sale | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2190.30 | -8.63% | $270,561 | 26.62% |
| 2022-08-14 | $2397.11 | 1.75% | $213,679 | 5.32% |
| 2021-08-14 | $2355.89 | 1.62% | $202,885 | 15.95% |
Listed by: Michael Meredith • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20684492
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.
