








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $3,458/mo, and a $2,423/mo payment. Purchase price stands at $495,000, and rental yield measures 8.38% with $3,458/mo rent. Return on cash invested shows 19.45% in year one, and 5% annual appreciation builds toward $136,759 over five years. Five-year ROI reaches 101.6% and total cumulative return in cash records $166,726. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,458/mo property income covering a $2,423/mo payment rather than investor’s personal income.
Manufactured
Built in 2003
4,356 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Po-Jung Su • Elite Commercial Real Estate LLC
Mls Name: NTREIS
Mls ID: #21004625