Princeton Plan, Waterbend - Ivy 22'EulessTX76039
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Total monthly income equals $3,484/mo, and annual cash flow comes to $5,457/yr on $141,216 invested. Return on cash invested is 23.77% in year one, and rental yield stands at 9.81% on a $425,990 basis. Equity gained on principal adds $2,749/yr, and 5% annual appreciation accumulates to $117,693 by year five. Five-year ROI measures 124.77% and total cumulative return in cash reaches $176,200. For financing, Ziffy Mortgage’s DSCR program evaluates $3,484/mo property income against a $2,085/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2026
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 |
Housing Distribution
Address Breakdown
Residential
17,724
Single Family
8,530
Multi-Family
9,194
Businesses
737
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
