Columbia Plan, Watercolor - Ivy 22', Euless, TX, 76039 | 7.41% 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
1590 sft

2502 Helmet St, Irving, TX, 75060

4 Bed
3 Bath
2733 sft

6546 Portside Ridge Ln, Dallas, TX, 75249

4 Bed
2 Bath
1765 sft

2662 Village Green Dr, Grand Prairie, TX, 75052

4 Bed
3 Bath
2131 sft

9968 Voyager Ln, Fort Worth, TX, 76131

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 totals $2,730/mo. ROI tracks 16.53% on current figures, and rental yield reads 7.41% at a $441,990 purchase. Equity gained on principal adds $2,852/yr, and 5% annual appreciation supports $122,114 over five years. Five-year ROI reaches 85.95% and total cumulative return in cash sums $125,927. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,730/mo property income instead of your personal income.

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