1205 Douglas St, Euless, TX, 76039 | $616/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

1205 Douglas St, Euless, TX, 76039 | $616/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1840 sft

1230 Woodland Park Dr, Hurst, TX, 76053

3 Bed
2 Bath
1800 sft

8616 Sabinas Trl, Fort Worth, TX, 76118

3 Bed
3 Bath
1868 sft

1718 Fairmount Ave, Fort Worth, TX, 76110

5 Bed
5 Bath
7804 sft

12560 Rendon Rd, Burleson, TX, 76028

Nearby investment properties with comparable prices

3 Bed
2 Bath
1360 sft

5624 Belfast Ln, North Richland Hills, TX, 76180

3 Bed
2 Bath
1585 sft

5928 Center Ridge Dr, Fort Worth, TX, 76131

Investment Property+ 2 more

4 Bed
3 Bath
3140 sft

5644 Meadows Way, North Richland Hills, TX, 76180

4 Bed
2 Bath
1618 sft

1136 Roundrock Dr, Saginaw, TX, 76179

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

Investment property for sale in Euless at 1205 Douglas St, Euless, TX, 76039 listed at $300,000 pairs $2,749/mo rent with a $1,468/mo payment to leave $616/mo cash flow. Total monthly income runs $2,749/mo, and annual cash flow reaches $7,392/yr on $99,450 cash to close. Return on cash invested measures 27.34% in year one, and rental yield registers 11% at a $300,000 basis. Equity gained on principal adds $1,936/yr, and annual property appreciation at 5% supports $82,884 by year five. Five-year ROI tracks 143.9% and total cumulative return in cash totals $143,112. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,749/mo property income relative to a $1,468/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1970

9,496 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to this quaint, well-kept & clean 3 bedroom, 2 full bathroom home thats 100% move-in ready! Perfectly situated in desirable Euless. This home offers both convenience & comfort. Step inside to find an inviting living space with tons of natural light & a functional open floor plan, including a dining room that opens to the spacious backyard. Attached to the master bedroom is a sitting room area, perfect for an office, library or whatever you can imagine. Home has been freshly painted and floors were updated in approximately 2021. Outside, youll love the spacious backyard, complete with a covered patio & a cool water feature with a small pond, perfect for a koi fish retreat. This home has been lovingly maintained & is ready for its next owner to enjoy. Dont miss this fabulous opportunity to own a cute home in a fantastic central location close to shopping, dining, the DFW Airport & major highways. Washer, Dryer & Refrigerator are included with acceptable offer.

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