Van Gogh Plan, Waterbend, Euless, TX, 76039 | $439/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Van Gogh Plan, Waterbend, Euless, TX, 76039 | $439/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1924 sft

Matisse Plan, Waterbend, Euless, TX, 76039

4 Bed
3 Bath
1975 sft

Monet Plan, Waterbend, Euless, TX, 76039

4 Bed
4 Bath
3042 sft

905 Edgecliff Dr, Bedford, TX, 76022

4 Bed
3 Bath
1975 sft

1018 Snapdragon Dr, Euless, TX, 76039

Nearby investment properties with comparable prices

3 Bed
3 Bath
1907 sft

Kinsey Plan, The River District, Fort Worth, TX, 76114

3 Bed
3 Bath
2594 sft

3403 Ledbetter Ct, Arlington, TX, 76001

4 Bed
3 Bath
2678 sft

1009 Karis Blvd #OXFR1U, Crowley, TX, 76036

4 Bed
3 Bath
3119 sft

3117 Dreeben Dr, Richland Hills, TX, 76118

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

Investment property for sale in Euless at Van Gogh Plan, Waterbend, Euless, TX, 76039 offers a 9.7% rental yield on a $452,990 purchase with $3,660/mo rent. Total monthly income registers $3,660/mo, and a $2,217/mo payment leaves $439/mo available for distribution. Annual cash flow reaches $5,266/yr on $150,166 to close, and return on cash invested stands at 23.42% in year one. Equity gained on principal adds $2,923/yr while 5% annual appreciation supports $125,153 over five years. Portfolio math shows five-year ROI at 122.85% and total cumulative return in cash at $184,485. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,660/mo property income against a $2,217/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to the Van Gogh floorplan at Waterbend in Euless, Texas - a bold three-story home offering modern design, spacious comfort, and versatile living. With 4 bedrooms, 3.5 bathrooms, a 2-car garage, and approximately 2,542 square feet of living space, the Van Gogh stands out as one of the most dynamic floorplans in the community. Whether you're looking for more room to grow, entertain, or work from home, this layout offers the flexibility to meet your needs. The Van Gogh features multiple elevation options that add to its eye-catching curb appeal, with thoughtfully designed exterior finishes that reflect today's modern architectural styles. Inside, you'll find a light-filled open-concept main level, where the kitchen, dining, and living areas flow seamlessly together-perfect for gathering with family or hosting guests. The kitchen includes stainless steel appliances, shaker-style cabinetry, and a large island with plenty of space for meal prep or casual dining. Upstairs, the spacious primary suite offers a private retreat complete with a walk-in closet and en-suite bath featuring dual vanities and a walk-in shower. Three additional bedrooms, a flexible loft area, and bonus space on the third floor provide endless possibilities for home offices, playrooms, media spaces, or guest accommodations. Located in Waterbend, a vibrant, mixed-use community in the heart of Euless, you'll enjoy access to planned amenities like a resort-style pool, walking trails, and a scenic

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