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 2121 Cambridge Dr, Hurst, TX, 76054 offers a 8.99% rental yield on a $410,000 purchase with $3,073/mo rent. Total monthly income registers $3,073/mo, and a $2,007/mo payment leaves $157/mo available for distribution. Annual cash flow reaches $1,886/yr on $135,915 to close, and return on cash invested stands at 21.3% in year one. Equity gained on principal adds $2,646/yr while 5% annual appreciation supports $113,275 over five years. Portfolio math shows five-year ROI at 111.52% and total cumulative return in cash at $151,571. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,073/mo property income against a $2,007/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1976
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 |
|---|---|---|
| 2024-11-29 | Price change | $410,000 |
| 2024-10-12 | Listed for sale | $415,000 |
| 2024-10-08 | Contingent | $415,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $3665.06 | -18.60% | $412,100 | 8.04% |
| 2023-12-27 | $4502.28 | -14.07% | $381,447 | 12.48% |
| 2022-12-27 | $5239.27 | 1.23% | $339,119 | 19.15% |
Listed by: Derek Tassin • Team Freedom Real Estate
Mls Name: NTREIS
Mls ID: #20707637
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.
