Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
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 $2,604/mo, and a $2,569/mo payment. Purchase price stands at $524,900, and rental yield measures 5.95% with $2,604/mo rent. Return on cash invested shows 12.22% in year one, and 5% annual appreciation builds toward $145,020 over five years. Five-year ROI reaches 62.79% and total cumulative return in cash records $108,433. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,604/mo property income covering a $2,569/mo payment rather than investor’s personal income.
Single Family
Built in 1979
10,323 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76054, Hurst, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,731 (100%) |
| Owner Occupied HU | 4,138 (87.5%) |
| Renter Occupied HU | 524 (11.1%) |
| Vacant Housing Units | 69 ( 1.5%) |
| Median Home Value | $392,903 |
| Average Home Value | $425,562 |
Residential
4,758
Single Family
4,542
Multi-Family
216
Businesses
700
Date | Event | Price |
|---|---|---|
| 2025-07-24 | Listed for sale | $524,900 |
| 2021-03-24 | Listing removed | N/A |
| 2019-01-22 | Listing removed | $1,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-24 | $8373.53 | 8.46% | $409,964 | 6.39% |
| 2023-07-24 | $7720.03 | -10.93% | $385,342 | 2.36% |
| 2022-07-24 | $8667.61 | 45.40% | $376,453 | 49.63% |
Listed by: Charles Brown • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #21009620
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.
