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 302 Bear Creek Dr, Euless, TX, 76039 priced at $499,900 converts $5,495/mo rent into $1,940/mo cash flow after a $2,447/mo obligation. Total monthly income equals $5,495/mo, and annual cash flow totals $23,279/yr on $165,717 invested. Return on cash invested prints 33.96% in year one, and rental yield reads 13.19% against a $499,900 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation compiles into $138,113 by year five. Five-year ROI reaches 179.37% and total cumulative return in cash sums $297,240. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,495/mo property income covering a $2,447/mo payment, not borrower’s personal income.
Single Family
Built in 1979
0.44 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 |
|---|---|---|
| 2024-08-01 | Price change | $499,900 |
| 2024-07-18 | Listed for sale | $519,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $5836.66 | N/A | $608,830 | 19.97% |
| 2022-08-13 | N/A | N/A | $507,490 | 44.28% |
| 2021-08-13 | $1869.49 | -0.29% | $351,741 | -0.69% |
Listed by: Alisha Rosse • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20670110
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.
