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 302 Lee Dr, Euless, TX, 76039 with 5% annual appreciation on a $299,000 basis while $2,880/mo rent supports operations. Total monthly income totals $2,880/mo and a $1,463/mo payment preserves $754/mo for cash returns. Annual cash flow comes to $9,051/yr on $99,119 deployed, and return on cash invested reaches 29.04% in year one. Equity gained on principal adds $1,929/yr, and five-year appreciation sums $82,608 alongside rental yield of 11.56%. Five-year ROI measures 153.05% and total cumulative return in cash totals $151,702.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,880/mo property income versus a $1,463/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1958
10,454 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 |
|---|---|---|
| 2025-06-26 | Listed for sale | $299,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-27 | $4897.29 | 5.52% | $258,040 | 4.51% |
| 2023-06-27 | $4641.04 | 6.14% | $246,894 | 21.30% |
| 2022-06-27 | $4372.74 | 4.61% | $203,535 | 8.06% |
Listed by: Pierce Edwards • Treehouse Realty DFW
Mls Name: NTREIS
Mls ID: #20982903
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.
