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 801 Collin Dr, Euless, TX, 76039 offers $2,880/mo rent that, after a $1,395/mo payment, leaves $853/mo cash flow. Total monthly income is $2,880/mo, and annual cash flow is $10,239/yr on $94,478 cash. Return on cash invested measures 30.75% in year one, and rental yield stands at 12.13% at a $285,000 entry. Equity gained on principal adds $1,839/yr while 5% annual appreciation compounds into $78,740 by year five. Five-year ROI records 162.2% and total cumulative return in cash reaches $153,246. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,880/mo property income versus a $1,395/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1958
0.34 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 |
|---|---|---|
| 2024-08-03 | Listed for sale | $285,000 |
| 2023-08-04 | Listing removed | N/A |
| 2023-07-27 | Listed for sale | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $596.27 | N/A | $244,582 | 21.10% |
| 2022-08-13 | N/A | N/A | $201,969 | 7.98% |
| 2021-08-13 | $598.47 | 4.86% | $187,049 | 11.21% |
Listed by: Jon Smedley • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20693269
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.
