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 448 Shade Tree Cir, Hurst, TX, 76054 priced at $475,000 pairs $3,706/mo rent with $328/mo cash flow after a $2,325/mo payment. Total monthly income equals $3,706/mo, and annual cash flow comes to $3,937/yr on $157,463 invested. Return on cash invested is 22.41% in year one, and rental yield stands at 9.36% on a $475,000 basis. Equity gained on principal adds $3,065/yr, and 5% annual appreciation accumulates to $131,234 by year five. Five-year ROI measures 117.49% and total cumulative return in cash reaches $184,999. For financing, Ziffy Mortgage’s DSCR program evaluates $3,706/mo property income against a $2,325/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1993
9,931 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 |
|---|---|---|
| 2025-06-21 | Listed for sale | $475,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-22 | $3112.47 | -35.69% | $494,066 | 20.18% |
| 2023-06-22 | $4840.00 | -2.36% | $411,120 | 0.19% |
| 2022-06-22 | $4957.01 | 1.50% | $410,359 | 25.48% |
Listed by: Sharon Hodnett • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20977315
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.
