1000 Forest Trail Ct, Euless, TX, 76039 | $264/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1000 Forest Trail Ct, Euless, TX, 76039 | $264/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1920 sft

261 Casa Blanca Ave, Fort Worth, TX, 76107

4 Bed
2 Bath
2291 sft

1201 Wilshire Blvd, Arlington, TX, 76012

4 Bed
3 Bath
2315 sft

5302 Alta Vista Ln, Arlington, TX, 76017

3 Bed
2 Bath
1323 sft

5628 De Cory Rd, Fort Worth, TX, 76134

Nearby investment properties with comparable prices

3 Bed
2 Bath
1542 sft

2501 Shady Grove Dr, Bedford, TX, 76021

4 Bed
2 Bath
2043 sft

2309 Mesquite Ct W, Bedford, TX, 76021

3 Bed
2 Bath
1912 sft

7437 N Richland Blvd, North Richland Hills, TX, 76180

4 Bed
4 Bath
2805 sft

3717 Redwood Creek Ln, Fort Worth, TX, 76137

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Euless at 1000 Forest Trail Ct, Euless, TX, 76039 generates $3,286/mo in rent and, after a $2,080/mo payment, leaves $264/mo in cash flow. Total monthly income is $3,286/mo, and annual cash flow is $3,167/yr on $140,888 invested. Return on cash invested sits at 22.16% in year one, and rental yield is 9.28% on a $425,000 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation builds toward $117,420 over five years. Five-year ROI reaches 116.1% and total cumulative return in cash sums $163,565. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,286/mo property income rather than buyer’s personal income.

Single Family

Built in 1982

8,973 sqft lot

$N/A/sqft

No HOA

More details about the property

Back on the market after removing all cast iron plumbing and replacing with PVC. Also some cosmetic improvements. Great Quiet Cul del Sac Location in the Timber Ridge Neighborhood!! 10 minutes to DFW airport. Enjoy lots of shopping and restaurants just minutes away in Glade Parks. The new HEB grocery store due to open in a few months is 6 minutes away. Also close is Bob Eden Park. This 4 bedroom home has many updates and has a great floorplan with 2 dining areas, 2 living areas, split bedrooms, and has 2 full baths and one half bath. The large game room is perfect for entertaining or makes a great playroom for the kids. The kitchen is open to the family room and has a nice bar stool eating area. Other features include plantation shutters in the dining room, recently updated primary bathroom, and an attractive wood ceiling beam in the family room. New carpet in the game room and 4th bedroom. This home has Great curb appeal and the backyard has beautiful mature native oak trees and a very large concrete patio. There is a VERY nice backyard shed for the tools and lawn equipment. Per seller new roof was put on Dec 2021, new Trane AC unit 2019, new 50 gallon hot water heater 2020, new dishwasher 2024. Easy access to highways makes it quick to get to Dallas or Fort Worth. Seller is related to listing agent. Buyer to confirm all information. DON'T MISS THIS ONE! Office Furniture and refrigerator will convey if buyer wants.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76039, Euless, TX area.

Housing Distribution

Housing Statistics

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