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 1303 Johns Dr, Euless, TX, 76039 listed at $389,900 pairs $3,660/mo rent with a $1,908/mo payment to leave $888/mo cash flow. Total monthly income runs $3,660/mo, and annual cash flow reaches $10,653/yr on $129,252 cash to close. Return on cash invested measures 28.15% in year one, and rental yield registers 11.26% at a $389,900 basis. Equity gained on principal adds $2,516/yr, and annual property appreciation at 5% supports $107,722 by year five. Five-year ROI tracks 148.25% and total cumulative return in cash totals $191,617. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,660/mo property income relative to a $1,908/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1963
9,583 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 |
|---|---|---|
| 2025-05-09 | Listed for sale | $389,900 |
| 2018-05-15 | Sold | N/A |
| 2018-04-20 | Pending sale | $210,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-09 | $5546.52 | 3.69% | $292,248 | 2.70% |
| 2023-05-09 | $5349.14 | -2.46% | $284,563 | 11.48% |
| 2022-05-09 | $5484.21 | 15.78% | $255,270 | 19.60% |
Listed by: Emmanuel Luna Gregorio • DFW Urban Realty, LLC
Mls Name: NTREIS
Mls ID: #20931005
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.
