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 207 E Harwood Rd APT 11, Euless, TX, 76039 earns $143/mo cash flow from $2,162/mo rent with a $1,321/mo payment. Total monthly income totals $2,162/mo, and annual cash flow totals $1,711/yr on $89,488 capital. ROI tracks 21.82% on current figures, and rental yield reads 9.61% at a $269,950 purchase. Equity gained on principal adds $1,742/yr, and 5% annual appreciation supports $74,582 over five years. Five-year ROI reaches 114.81% and total cumulative return in cash sums $102,741. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,162/mo property income instead of your personal income.
Condo
Built in 1979
1,393 sqft lot
$N/A/sqft
$100 monthly 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 |
|---|---|---|
| 2024-11-22 | Listed for sale | $269,950 |
| 2018-06-01 | Sold | N/A |
| 2018-05-01 | Listed for sale | $165,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $3604.92 | 3.36% | $226,648 | 2.18% |
| 2023-12-27 | $3487.87 | -11.39% | $221,822 | N/A |
| 2022-12-27 | $3936.35 | 4.77% | $221,822 | 18.73% |
Listed by: Thomas Zepeda • Joe Atkins Realty
Mls Name: NTREIS
Mls ID: #20782715
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.
