3117 Harston Woods Dr, Euless, TX, 76040 | $59/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

3117 Harston Woods Dr, Euless, TX, 76040 | $59/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1004 sft

4363 Sandage Ave, Fort Worth, TX, 76115

3 Bed
1 Bath
912 sft

4740 Shackleford St, Fort Worth, TX, 76119

1 Bed
2 Bath
1065 sft

5518 Boca Raton Blvd APT 316, Fort Worth, TX, 76112

Investment Property+ 2 more

3 Bed
2 Bath
1601 sft

738 Kensington Ln, Mansfield, TX, 76063

Nearby investment properties with comparable prices

2 Bed
1 Bath
704 sft

1301 Betty Ln, Haltom City, TX, 76117

2 Bed
1 Bath
738 sft

6025 Nell St, Forest Hill, TX, 76119

2 Bed
2 Bath
1572 sft

4337 Bellaire Dr S, Fort Worth, TX, 76109

3 Bed
1 Bath
773 sft

2815 Thannisch Ave, Fort Worth, TX, 76105

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Euless at 3117 Harston Woods Dr, Euless, TX, 76040 uses $42,432 cash to close to unlock $711/yr annual cash flow and $59/mo monthly cash flow. Total monthly income runs $969/mo, and a $627/mo payment keeps the spread at $59/mo. Purchase price stands at $128,000, and rental yield measures 9.08% with $969/mo rent. Return on cash invested shows 21.58% in year one, and 5% annual appreciation builds toward $35,364 over five years. Five-year ROI reaches 113.12% and total cumulative return in cash records $47,999. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $969/mo property income covering a $627/mo payment rather than investor’s personal income.

Manufactured

Built in 2016

N/A lot

$N/A/sqft

No HOA

More details about the property

This well-maintained 3-bedroom, 2-bathroom manufactured home in Harston Woods offers a comfortable and spacious layout. The large living area opens to the kitchen, which features a center island, stainless steel appliances, and plenty of cabinet and counter space-ideal for daily living or entertaining. The primary suite has a walk-in closet, and the ensuite bathroom offers dual sinks, a soaker tub, and a separate shower. New carpet was installed in 2023, and the split-bedroom floor plan provides added privacy between the primary and secondary bedrooms. Enjoy covered outdoor spaces at both the front and back of the home, plus a 5x8 storage shed for additional storage needs. As a bonus, the sale includes a mini freezer, washer and dryer, sofa, loveseat, oversized chair, coffee table, two end tables, dining table with six chairs and a leaf, and patio furniture on the back porch. Harston Woods is located in HEB ISD and just minutes from DFW Airport, AT&T Stadium, Globe Life Field, Six Flags, and a variety of shopping and dining options. Lot rent is $750/month (buyer to verify); community approval is required for residency. Disclosures are regulated by the Texas Department of Housing and Community Affairs - Manufactured Housing Division.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76040, Euless, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	14,026 (100%)
Owner Occupied HU	5,856 (41.8%)
Renter Occupied HU	7,498 (53.5%)
Vacant Housing Units	672 ( 4.8%)
Median Home Value	$351,081
Average Home Value	$369,219