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 100 Cinnamon Ln, Euless, TX, 76039 priced at $445,000 pairs $3,540/mo rent with $376/mo cash flow after a $2,178/mo payment. Total monthly income equals $3,540/mo, and annual cash flow comes to $4,507/yr on $147,518 invested. Return on cash invested is 22.96% in year one, and rental yield stands at 9.55% on a $445,000 basis. Equity gained on principal adds $2,872/yr, and 5% annual appreciation accumulates to $122,945 by year five. Five-year ROI measures 120.44% and total cumulative return in cash reaches $177,668. For financing, Ziffy Mortgage’s DSCR program evaluates $3,540/mo property income against a $2,178/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1984
8,407 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76039, Euless, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,085 (100%) |
| Owner Occupied HU | 6,901 (38.2%) |
| Renter Occupied HU | 10,272 (56.8%) |
| Vacant Housing Units | 912 ( 5.0%) |
| Median Home Value | $402,162 |
| Average Home Value | $461,114 |
Residential
17,724
Single Family
8,530
Multi-Family
9,194
Businesses
737
Date | Event | Price |
|---|---|---|
| 2025-04-02 | Listed for sale | $445,000 |
| 2024-09-27 | Listing removed | $475,000 |
| 2024-09-14 | Listed for sale | $475,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-02 | $4430.95 | 6.71% | $476,970 | 10.12% |
| 2023-04-02 | $4152.29 | 13.18% | $433,131 | 22.62% |
| 2022-04-02 | $3668.79 | 1.67% | $353,244 | 3.63% |
Listed by: Peter Mester • BK Real Estate LLC
Mls Name: NTREIS
Mls ID: #20890316
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.
