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 403 Thorn Wood Dr, Euless, TX, 76039 priced at $419,500 converts $4,270/mo rent into $1,287/mo cash flow after a $2,053/mo obligation. Total monthly income equals $4,270/mo, and annual cash flow totals $15,445/yr on $139,064 invested. Return on cash invested prints 31.02% in year one, and rental yield reads 12.21% against a $419,500 entry. Equity gained on principal adds $2,707/yr, while 5% annual appreciation compiles into $115,900 by year five. Five-year ROI reaches 163.63% and total cumulative return in cash sums $227,550. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,270/mo property income covering a $2,053/mo payment, not borrower’s personal income.
Single Family
Built in 1983
9,016 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 |
|---|---|---|
| 2024-08-08 | Price change | $419,500 |
| 2024-07-05 | Listed for sale | $430,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $2767.71 | -10.96% | $333,364 | 34.75% |
| 2022-08-13 | $3108.48 | 0.90% | $247,391 | 5.24% |
| 2021-08-13 | $3080.81 | -0.01% | $235,062 | -0.65% |
Listed by: Keith Mathews • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20659081
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.
