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 532 Evergreen Dr, Hurst, TX, 76054 priced at $539,000 pairs $3,860/mo rent with $27/mo cash flow after a $2,638/mo payment. Total monthly income equals $3,860/mo, and annual cash flow comes to $327/yr on $177,331 invested. Return on cash invested is 20.24% in year one, and rental yield stands at 8.59% on a $539,000 basis. Equity gained on principal adds $3,478/yr, and 5% annual appreciation accumulates to $148,916 by year five. Five-year ROI measures 105.84% and total cumulative return in cash reaches $187,692. For financing, Ziffy Mortgage’s DSCR program evaluates $3,860/mo property income against a $2,638/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1983
9,496 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 |
|---|---|---|
| 2025-05-02 | Listed for sale | $539,000 |
| 2024-12-10 | Sold | N/A |
| 2024-11-22 | Pending sale | $430,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-02 | $1855.01 | -52.85% | $472,598 | -6.04% |
| 2023-05-02 | $3934.27 | -2.90% | $502,979 | 21.06% |
| 2022-05-02 | $4051.74 | 2.05% | $415,490 | 9.56% |
Listed by: Judith Mahoney • Real Estate Reformation
Mls Name: NTREIS
Mls ID: #20920893
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.
