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% |
Investment property for sale in Hurst at 1905 Cimarron Trl, Hurst, TX, 76054 uses $101,340 cash to close to unlock $9,916/yr annual cash flow and $826/mo monthly cash flow. Total monthly income runs $3,000/mo, and a $1,496/mo payment keeps the spread at $826/mo. Purchase price stands at $305,700, and rental yield measures 11.78% with $3,000/mo rent. Return on cash invested shows 29.69% in year one, and 5% annual appreciation builds toward $84,459 over five years. Five-year ROI reaches 156.56% and total cumulative return in cash records $158,653. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,000/mo property income covering a $1,496/mo payment rather than investor’s personal income.
Single Family
Built in 1965
9,016 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 |
|---|---|---|
| 2025-10-16 | Listing removed | $320,000 |
| 2025-10-16 | Contingent | $320,000 |
| 2025-09-09 | Price change | $320,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-17 | $863.79 | -41.72% | $258,330 | -1.77% |
| 2023-10-17 | $1482.25 | -3.18% | $262,984 | 22.69% |
| 2022-10-17 | $1530.88 | 2.73% | $214,350 | 18.17% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
