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 502 Bell Dr, Euless, TX, 76039 at $229,000 posts ROI 24.51% with $291/mo cash flow from $1,962/mo rent. Total monthly income equals $1,962/mo, and annual cash flow records $3,492/yr on $75,914 to close. Return on cash invested measures 24.51% and rental yield reads 10.28% at the current $229,000. Equity gained on principal adds $1,478/yr, and 5% annual appreciation supports $63,268 by year five. Five-year ROI prints 129.03% and total cumulative return in cash totals $97,949.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $1,962/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1958
0.29 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 |
|---|---|---|
| 2025-01-27 | Listed for sale | $229,000 |
| 2016-12-12 | Listing removed | $125,000 |
| 2016-12-06 | Pending sale | $125,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $4310.77 | 7.20% | $227,136 | 6.18% |
| 2023-02-12 | $4021.15 | 5.73% | $213,917 | 20.84% |
| 2022-02-12 | $3803.16 | 4.43% | $177,023 | 7.88% |
Listed by: Jeffrey Bell • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20827978
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.
