301 Terry RdHurstTX76053
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Hurst at 301 Terry Rd, Hurst, TX, 76053 priced at $229,100 pairs $2,274/mo rent with $645/mo cash flow after a $1,121/mo payment. Total monthly income equals $2,274/mo, and annual cash flow comes to $7,742/yr on $75,947 invested. Return on cash invested is 30.1% in year one, and rental yield stands at 11.91% on a $229,100 basis. Equity gained on principal adds $1,478/yr, and 5% annual appreciation accumulates to $63,296 by year five. Five-year ROI measures 158.76% and total cumulative return in cash reaches $120,576. For financing, Ziffy Mortgage’s DSCR program evaluates $2,274/mo property income against a $1,121/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1958
7,884 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76053, Hurst, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,639 (100%) |
| Owner Occupied HU | 6,598 (52.2%) |
| Renter Occupied HU | 5,516 (43.6%) |
| Vacant Housing Units | 525 ( 4.2%) |
| Median Home Value | $307,254 |
| Average Home Value | $328,788 |
Housing Distribution
Address Breakdown
Residential
12,680
Single Family
10,345
Multi-Family
2,335
Businesses
1,438
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices