502 Holliday Ln, Euless, TX, 76039 | $320/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

502 Holliday Ln, Euless, TX, 76039 | $320/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2492 sft

603 Bent Tree Ct, Euless, TX, 76039

3 Bed
2 Bath
1264 sft

6975 Fallbrook Ct W, Fort Worth, TX, 76120

3 Bed
3 Bath
2134 sft

4114 Cascade Sky Dr, Arlington, TX, 76005

Rental Income+ 1 more

4 Bed
3 Bath
1664 sft

2000 Hurley Ave, Fort Worth, TX, 76110

Nearby investment properties with comparable prices

4 Bed
3 Bath
2874 sft

824 Shady Lake Dr, Bedford, TX, 76021

4 Bed
3 Bath
2217 sft

2404 Avalon Ct, Bedford, TX, 76021

3 Bed
3 Bath
1875 sft

207 Revolution Ln, Euless, TX, 76040

3 Bed
2 Bath
2121 sft

3409 Clary Ave, Fort Worth, TX, 76111

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

Rental property for sale in Euless at 502 Holliday Ln, Euless, TX, 76039 offers $3,520/mo rent that, after a $2,203/mo payment, leaves $320/mo cash flow. Total monthly income is $3,520/mo, and annual cash flow is $3,834/yr on $149,175 cash. Return on cash invested measures 22.48% in year one, and rental yield stands at 9.39% at a $449,999 entry. Equity gained on principal adds $2,904/yr while 5% annual appreciation compounds into $124,326 by year five. Five-year ROI records 117.84% and total cumulative return in cash reaches $175,793. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,520/mo property income versus a $2,203/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1984

7,884 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to this beautiful 5-bedroom, 2.5-bath, two-story home in the highly sought-after Grapevine-Colleyville ISD! Step inside to discover beautiful soaring ceilings in the living room. The heart of the home features a stunning brick fireplace, perfect for relaxing evenings or entertaining guests. The spacious kitchen offers ample room for cooking and gathering. The over-sized master bedroom with space for a sitting area includes a private patio and an en-suite bath that feels like a private spa, with a luxurious jetted garden tub, a large separate shower, and dual vanities. Need a quiet spot to work or unwind? Retreat upstairs. Three rooms are perfect for a growing family and an additional room can easily serve as a private study, nursery or play room. The home also includes a 2-car garage and is conveniently located near parks, shopping, dining, and top-rated schools and centrally located with easy access to highways 183, 121 and 360. Freshly painted with neutral colors, this home is ready to be transformed into your sanctuary. Dont miss this incredible opportunity to own a spacious, comfortable home in a fantastic location!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76039, Euless, TX area.

Housing Distribution

Housing Statistics

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