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 $2,660/mo, and a $1,958/mo payment. Purchase price stands at $400,000, and rental yield measures 7.98% with $2,660/mo rent. Return on cash invested shows 18.24% in year one, and 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 95.1% and total cumulative return in cash records $126,100. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,660/mo property income covering a $1,958/mo payment rather than investor’s personal income.
Single Family
Built in 1966
9,583 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 |
|---|---|---|
| 2025-05-16 | Listed for sale | $400,000 |
| 2018-06-21 | Listing removed | $230,000 |
| 2018-03-30 | Pending sale | $230,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-16 | $4999.44 | 9.58% | $325,493 | -2.72% |
| 2023-05-16 | $4562.40 | -16.05% | $334,594 | 4.01% |
| 2022-05-16 | $5434.65 | 4.37% | $321,693 | 16.93% |
Listed by: Amy Bernal • Phelps Realty Group, LLC
Mls Name: NTREIS
Mls ID: #20913586
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.
