520 Circleview Dr N, Hurst, TX, 76054 | $402/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

520 Circleview Dr N, Hurst, TX, 76054 | $402/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2108 sft

5516 Secco Dr, Fort Worth, TX, 76179

4 Bed
3 Bath
2698 sft

5737 Minnow Dr, Fort Worth, TX, 76179

4 Bed
3 Bath
2144 sft

7125 Woodhinge Dr, Benbrook, TX, 76126

3 Bed
2 Bath
1813 sft

3805 Rustic Forest Trl, Arlington, TX, 76016

Nearby investment properties with comparable prices

3 Bed
2 Bath
1862 sft

608 Plainview Ct, Hurst, TX, 76054

3 Bed
2 Bath
1596 sft

1224 W Bewick St, Fort Worth, TX, 76110

4 Bed
3 Bath
2203 sft

5708 Melstone Dr, Arlington, TX, 76016

2 Bed
3 Bath
1680 sft

2633 McCart Ave, Fort Worth, TX, 76110

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 520 Circleview Dr N, Hurst, TX, 76054 priced at $349,900 pairs $2,891/mo rent with $402/mo cash flow after a $1,713/mo payment. Total monthly income equals $2,891/mo, and annual cash flow comes to $4,829/yr on $115,992 invested. Return on cash invested is 24.07% in year one, and rental yield stands at 9.91% on a $349,900 basis. Equity gained on principal adds $2,258/yr, and 5% annual appreciation accumulates to $96,671 by year five. Five-year ROI measures 126.39% and total cumulative return in cash reaches $146,598. For financing, Ziffy Mortgage’s DSCR program evaluates $2,891/mo property income against a $1,713/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1963

0.26 Acres lot

$N/A/sqft

No HOA

More details about the property

Unique Opportunity in Shady Oaks! This well-maintained, one-of-a-kind home has great bones, character, and updates in all the right places. Nestled on a lush lot with mature trees, you'll love the serene views from the wall of windows at the back of the home. Popcorn ceilings have been removed, and the bathrooms feature fresh flooring. Inside, you'll find spacious formal living and dining areas, a seamless flow from the main living space to the wet bar and outdoor entertaining areaperfect for gatherings. Enjoy extras like a storage shed, greenhouse, and abundant storage throughout. HVAC and roof are both under 5 years old. Fantastic location with easy access to DFW Airport, major commutes, dining, and shopping. Bring your vision and make this Shady Oaks gem your own!

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