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% |
Rental property for sale in Hurst at 2100 Cannon Dr, Hurst, TX, 76054 priced at $375,000 pairs $2,682/mo rent with $16/mo cash flow after a $1,835/mo payment. Total monthly income equals $2,682/mo, and annual cash flow comes to $189/yr on $124,313 invested. Return on cash invested is 20.06% in year one, and rental yield stands at 8.58% on a $375,000 basis. Equity gained on principal adds $2,420/yr, and 5% annual appreciation accumulates to $103,606 by year five. Five-year ROI measures 104.87% and total cumulative return in cash reaches $130,371. For financing, Ziffy Mortgage’s DSCR program evaluates $2,682/mo property income against a $1,835/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1978
9,670 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 |
|---|---|---|
| 2025-01-09 | Price change | $375,000 |
| 2025-01-02 | Price change | $390,000 |
| 2024-12-24 | Price change | $395,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | $4953.31 | 8.34% | $323,000 | 7.67% |
| 2023-02-11 | $4572.11 | -16.79% | $300,000 | 1.85% |
| 2022-02-11 | $5494.58 | 4.40% | $294,562 | 17.82% |
Listed by: Ashley Weatherall • Orchard Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20767197
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.
