405 Billy Creek Cir, Hurst, TX, 76053 | $90/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

405 Billy Creek Cir, Hurst, TX, 76053 | $90/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Rental Income+ 1 more

4 Bed
2 Bath
2096 sft

6708 S Creek Dr, Fort Worth, TX, 76133

4 Bed
3 Bath
2648 sft

6600 Andress Dr, Fort Worth, TX, 76132

3 Bed
3 Bath
2168 sft

904 Dylan Ct, Burleson, TX, 76028

3 Bed
2 Bath
2011 sft

10620 Moss Cove Dr, Crowley, TX, 76036

Nearby investment properties with comparable prices

2 Bed
2 Bath
1263 sft

2600 W 7th St APT 2420, Fort Worth, TX, 76107

3 Bed
3 Bath
2160 sft

2900 NW 29th St, Fort Worth, TX, 76106

3 Bed
2 Bath
1853 sft

748 Long Iron Dr, Fort Worth, TX, 76108

2 Bed
2 Bath
1175 sft

500 Throckmorton St APT 807, Fort Worth, TX, 76102

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Hurst at 405 Billy Creek Cir, Hurst, TX, 76053 generates $3,006/mo in rent and, after a $2,007/mo payment, leaves $90/mo in cash flow. Total monthly income is $3,006/mo, and annual cash flow is $1,082/yr on $135,915 invested. Return on cash invested sits at 20.71% in year one, and rental yield is 8.8% on a $410,000 entry. Equity gained on principal adds $2,646/yr, while 5% annual appreciation builds toward $113,275 over five years. Five-year ROI reaches 108.34% and total cumulative return in cash sums $147,251. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,006/mo property income rather than buyer’s personal income.

Single Family

Built in 1972

10,802 sqft lot

$N/A/sqft

No HOA

More details about the property

Discover the charm of Billy Creek Estates with this spacious one-story home set on an oversized lot beneath a canopy of mature trees. Built in the mid-70s, it offers a timeless floor plan designed for comfortable living and gathering. The open layout features a warm living room with wood-accented ceilings and a stone fireplace, flowing into the dining area with views of the lush front yard. A split-bedroom design provides privacy and flexibility, including a generous primary suite with spa-style bath and a rare secondary ensuiteperfect for guests, in-laws, or a private retreat. Outdoors, a covered patio and large deck create inviting spaces to relax or entertain, all framed by the beauty of established trees. With its welcoming neighborhood and expansive lot, this home is full of opportunity in the highly desired Billy Creek Estates.

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