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% |
Rental property for sale in Euless at 207 E Harwood Rd APT 5, Euless, TX, 76039 priced at $240,000 pairs $2,365/mo rent with $503/mo cash flow after a $1,175/mo payment. Total monthly income equals $2,365/mo, and annual cash flow comes to $6,036/yr on $79,560 invested. Return on cash invested is 27.5% in year one, and rental yield stands at 11.82% on a $240,000 basis. Equity gained on principal adds $1,549/yr, and 5% annual appreciation accumulates to $66,308 by year five. Five-year ROI measures 145.57% and total cumulative return in cash reaches $115,814. For financing, Ziffy Mortgage’s DSCR program evaluates $2,365/mo property income against a $1,175/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1979
1,481 sqft lot
$N/A/sqft
$115 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 |
|---|---|---|
| 2024-12-18 | Listed for sale | $240,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4463.24 | 0.71% | $235,170 | -0.25% |
| 2023-12-27 | $4431.77 | 0.69% | $235,761 | 15.08% |
| 2022-12-27 | $4401.23 | 14.36% | $204,860 | 18.14% |
Listed by: Everett Johnson • Bray Real Estate-Ft Worth
Mls Name: NTREIS
Mls ID: #20798680
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.
