








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $4,429/mo, and a $3,304/mo payment. Purchase price stands at $675,000, and rental yield measures 7.87% with $4,429/mo rent. Return on cash invested shows 17.65% in year one, and 5% annual appreciation builds toward $186,490 over five years. Five-year ROI reaches 92.08% and total cumulative return in cash records $204,483. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,429/mo property income covering a $3,304/mo payment rather than investor’s personal income.
Single Family
Built in 2008
0.83 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76053, Hurst, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,639 (100%) |
| Owner Occupied HU | 6,598 (52.2%) |
| Renter Occupied HU | 5,516 (43.6%) |
| Vacant Housing Units | 525 ( 4.2%) |
| Median Home Value | $307,254 |
| Average Home Value | $328,788 |
Residential
12,680
Single Family
10,345
Multi-Family
2,335
Businesses
1,438
Date | Event | Price |
|---|---|---|
| 2025-05-23 | Listed for sale | $675,000 |
| 2015-02-26 | Sold | N/A |
| 2015-02-04 | Pending sale | $375,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-23 | $12097.34 | -5.34% | $592,280 | -7.15% |
| 2023-05-23 | $12780.17 | 43.84% | $637,918 | 65.31% |
| 2022-05-23 | $8884.92 | -1.01% | $385,891 | 1.87% |



Listed by: Melanie Thomas • RE/MAX Trinity
Mls Name: NTREIS
Mls ID: #20946812
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.