504 Cumberland DrHurstTX76054
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
Investment property for sale in Hurst at 504 Cumberland Dr, Hurst, TX, 76054 at $329,000 posts ROI 48.29% with $2,580/mo cash flow from $4,942/mo rent. Total monthly income equals $4,942/mo, and annual cash flow records $30,956/yr on $109,064 to close. Return on cash invested measures 48.29% and rental yield reads 18.03% at the current $329,000. Equity gained on principal adds $2,123/yr, and 5% annual appreciation supports $90,897 by year five. Five-year ROI prints 256.35% and total cumulative return in cash totals $279,585.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,942/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1976
9,199 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76054, Hurst, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
4,758
Single Family
4,542
Multi-Family
216
Businesses
700
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Leah Dunn • Leah Dunn Real Estate Group
Mls Name: NTREIS
Mls ID: #20656362
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.