#02 Plan, Harston WoodsEulessTX76040
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Euless at #02 Plan, Harston Woods, Euless, TX, 76040 with 5% annual appreciation on a $165,000 basis while $1,315/mo rent supports operations. Total monthly income totals $1,315/mo and a $808/mo payment preserves $141/mo for cash returns. Annual cash flow comes to $1,695/yr on $54,698 deployed, and return on cash invested reaches 23.01% in year one. Equity gained on principal adds $1,065/yr, and five-year appreciation sums $45,586 alongside rental yield of 9.56%. Five-year ROI measures 120.75% and total cumulative return in cash totals $66,047.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,315/mo property income versus a $808/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76040, Euless, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
13,051
Single Family
8,310
Multi-Family
4,741
Businesses
813
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
