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 421 Cavender Ct, Hurst, TX, 76054 priced at $383,000 pairs $2,814/mo rent with $90/mo cash flow after a $1,875/mo payment. Total monthly income equals $2,814/mo, and annual cash flow comes to $1,080/yr on $126,965 invested. Return on cash invested is 20.76% in year one, and rental yield stands at 8.82% on a $383,000 basis. Equity gained on principal adds $2,471/yr, and 5% annual appreciation accumulates to $105,816 by year five. Five-year ROI measures 108.64% and total cumulative return in cash reaches $137,934. For financing, Ziffy Mortgage’s DSCR program evaluates $2,814/mo property income against a $1,875/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1975
6,316 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Erica Guest • WM Realty Tx LLC
Mls Name: NTREIS
Mls ID: #21036923
