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 9, Euless, TX, 76039 with 5% annual appreciation on a $255,000 basis while $2,416/mo rent supports operations. Total monthly income totals $2,416/mo and a $1,248/mo payment preserves $503/mo for cash returns. Annual cash flow comes to $6,033/yr on $84,533 deployed, and return on cash invested reaches 27.05% in year one. Equity gained on principal adds $1,645/yr, and five-year appreciation sums $70,452 alongside rental yield of 11.37%. Five-year ROI measures 142.85% and total cumulative return in cash totals $120,752.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,416/mo property income versus a $1,248/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 1979
1,306 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 |
|---|---|---|
| 2024-12-27 | Price change | $255,000 |
| 2024-11-05 | Listed for sale | $260,000 |
| 2023-12-18 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $3056.16 | 198.23% | $235,170 | -0.25% |
| 2023-02-12 | $1024.77 | -3.70% | $235,761 | 15.08% |
| 2022-02-12 | $1064.10 | 3.38% | $204,860 | 18.14% |
Listed by: Jordan Jones • SUMMIT, REALTORS
Mls Name: NTREIS
Mls ID: #20771320
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.
