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 807 Little Cub Way, Euless, TX, 76039 earns $19/mo cash flow from $3,467/mo rent with a $2,300/mo payment. Total monthly income totals $3,467/mo, and annual cash flow totals $230/yr on $155,805 capital. ROI tracks 20.06% on current figures, and rental yield reads 8.85% at a $470,000 purchase. Equity gained on principal adds $3,033/yr, and 5% annual appreciation supports $129,852 over five years. Five-year ROI reaches 105.15% and total cumulative return in cash sums $163,833. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,467/mo property income instead of your personal income.
Single Family
Built in 2004
4,791 sqft lot
$N/A/sqft
$106 monthly 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 |
|---|---|---|
| 2025-07-03 | Listed for sale | $470,000 |
| 2008-04-05 | Listing removed | $249,900 |
| 2008-02-16 | Listed for sale | $249,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-03 | $2045.36 | -2.41% | $463,620 | 16.92% |
| 2023-07-03 | $2095.93 | -4.49% | $396,523 | 11.41% |
| 2022-07-03 | $2194.41 | 1.27% | $355,916 | -0.23% |
Listed by: Melissa Serna • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #20985097
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.
