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 Euless at 1003 Blanco Dr, Euless, TX, 76039 offers a 13.52% rental yield on a $385,000 purchase with $4,337/mo rent. Total monthly income registers $4,337/mo, and a $1,884/mo payment leaves $1,600/mo available for distribution. Annual cash flow reaches $19,195/yr on $127,628 to close, and return on cash invested stands at 34.95% in year one. Equity gained on principal adds $2,484/yr while 5% annual appreciation supports $106,368 over five years. Portfolio math shows five-year ROI at 184.72% and total cumulative return in cash at $235,750. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,337/mo property income against a $1,884/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1963
7,623 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 |
|---|---|---|
| 2024-08-17 | Price change | $385,000 |
| 2024-08-15 | Listed for sale | $400,000 |
| 2014-02-20 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-26 | $4727.93 | 6.20% | $251,516 | 21.38% |
| 2022-08-26 | $4451.96 | N/A | $207,222 | 9.61% |
| 2021-08-26 | N/A | N/A | $189,051 | 19.04% |
Listed by: Emma Ramirez • RC Realty
Mls Name: NTREIS
Mls ID: #20702391
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.
