Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$609,000

NAL Estimated Property Value

3717 Sam Rayburn Trl, Dallas, TX, 75287

Off MarketInfo
Beds6 Beds
Baths4 Bath
Baths3,898 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$153.93 / sqft
Year BuiltBuilt in 1999

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 6Bedrooms 6
Bathrooms Full 3Bathrooms Full 3
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Cooktop
FlooringCarpet, Tile

Exterior

Lot Size7,619 sqft

Building Information

Year Built1999
Stories2
Roof Type105
Garage Spaces2

Land Information

APNR206517
Lot Number41
SubdivisionVillas Of Midway Ph Two
Land UseResidential
Legal DescriptionVILLAS OF MIDWAY PH TWO BLK B LOT 41
Census Tract021635
Assessed Land Value$132,516
Assessed Improvement Value$475,472
Assessment Year2025

About this property

This is a fabulous home in a small neighborhood that offers easy access to major highways and shopping. Currently being used as an income producing long term rental to a recovery institution. The lease for this property extends through August 31,2024 at $4100 a month. They are excellent tenants that keep the property tidy and take care of the exterior landscaping as well. The current tenant would also be open to extending the lease if the new buyer would like to keep it as a revenue generating property. The living area is massive and open to the second story. Both a formal living, and dining area, in addition to the eat in kitchen that leads to the living area. The large master is off the living area downstairs and has a fantastic view of the backyard. You will not even believe the custom closet in the master that is connected to the master bath with double vanity, walkin shower, and garden tub. Several sitting areas at the top of the stairs and all secondary bedrooms are upstairs.

Investor Tools

Property Icon
$609,000
Estimated Property Value
$379,037Estimated Mortgage Balance
$229,963Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,654 /month
Positive
Cash Flow Estimate:
$1,218 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$343/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,073
$607,988
2025
$132,516
$475,472
$607,988
No

Tax History

Year
Tax Paid
Assessed Value
2024
$1,073
$607,988

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Horizon Bank
Conventional
$399,735
No
First
Jul 14, 2023
Aug 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$379,037
$229,963
37%
62%
$2,397/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,890/mo
$2,397/mo
+$493/mo
5.7%

City: Dallas

3717 Sam Rayburn Trl | Property Details | No Agent List