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 402 Emerson Dr, Euless, TX, 76039 earns $3/mo cash flow from $1,959/mo rent with a $1,346/mo payment. Total monthly income totals $1,959/mo, and annual cash flow totals $41/yr on $91,163 capital. ROI tracks 19.95% on current figures, and rental yield reads 8.55% at a $275,000 purchase. Equity gained on principal adds $1,775/yr, and 5% annual appreciation supports $75,977 over five years. Five-year ROI reaches 104.33% and total cumulative return in cash sums $95,111. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,959/mo property income instead of your personal income.
Single Family
Built in 1983
9,060 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: Daniel Robbins • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #21083847
