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 800 Shelmar Dr, Euless, TX, 76039 generates $2,880/mo in rent and, after a $1,591/mo payment, leaves $569/mo in cash flow. Total monthly income is $2,880/mo, and annual cash flow is $6,823/yr on $107,738 invested. Return on cash invested sits at 26.24% in year one, and rental yield is 10.63% on a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation builds toward $89,792 over five years. Five-year ROI reaches 138.03% and total cumulative return in cash sums $148,705. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,880/mo property income rather than buyer’s personal income.
Single Family
Built in 1967
8,232 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 |
|---|---|---|
| 2025-08-01 | Listed for sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-06 | $532.53 | -50.75% | $211,802 | 4.40% |
| 2023-10-06 | $1081.38 | -9.49% | $202,883 | 9.53% |
| 2022-10-06 | $1194.81 | 2.83% | $185,227 | 20.92% |
Listed by: Stephanie Turner • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #21018961
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.
