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 1809 Shenandoah Dr, Euless, TX, 76039 offers a 12.54% rental yield on a $499,990 purchase with $5,226/mo rent. Total monthly income registers $5,226/mo, and a $2,447/mo payment leaves $1,671/mo available for distribution. Annual cash flow reaches $20,048/yr on $165,747 to close, and return on cash invested stands at 32% in year one. Equity gained on principal adds $3,226/yr while 5% annual appreciation supports $138,138 over five years. Portfolio math shows five-year ROI at 168.91% and total cumulative return in cash at $279,965. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,226/mo property income against a $2,447/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1972
0.40 Acres 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 |
|---|---|---|
| 2024-08-08 | Listed for sale | $499,990 |
| 2024-07-13 | Listing removed | N/A |
| 2024-06-25 | Price change | $499,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $3260.06 | -2.69% | $326,648 | 8.32% |
| 2022-08-13 | $3350.07 | -0.25% | $301,554 | -1.24% |
| 2021-08-13 | $3358.54 | -0.80% | $305,329 | -3.79% |
Listed by: RUJA Maka • DHS Realty
Mls Name: NTREIS
Mls ID: #20645231
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.
