Brazos Plan, Waterbend - Ivy 22', Euless, TX, 76039 | 5.92% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1444 sft

4508 Estes Park Rd, Haltom City, TX, 76137

3 Bed
2 Bath
1364 sft

3016 Sundial Dr, Dallas, TX, 75229

3 Bed
2 Bath
1511 sft

8524 Ranch Hand Trl, Fort Worth, TX, 76131

3 Bed
2 Bath
1616 sft

565 Park Center Blvd, Saginaw, TX, 76179

Nearby investment properties with comparable prices

4 Bed
2 Bath
2103 sft

116 Greenback Trl, Fort Worth, TX, 76131

3 Bed
4 Bath
2055 sft

3810 Manhattan Ave, Grand Prairie, TX, 75052

3 Bed
4 Bath
2055 sft

3808 Manhattan Ave, Grand Prairie, TX, 75052

3 Bed
3 Bath
1600 sft

556 Yellowstone Dr, Grapevine, TX, 76051

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

Total monthly income equals $2,730/mo. Return on cash invested is 12.13% in year one, and rental yield stands at 5.92% on a $552,990 basis. Equity gained on principal adds $3,568/yr, and 5% annual appreciation accumulates to $152,781 by year five. Five-year ROI measures 62.32% and total cumulative return in cash reaches $113,376. For financing, Ziffy Mortgage’s DSCR program evaluates $2,730/mo property income against a $2,707/mo payment instead of your W2s, 1099s, or Tax returns.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA

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