604 E Ellen AveHurstTX76053
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 604 E Ellen Ave, Hurst, TX, 76053 earns $619/mo cash flow from $2,495/mo rent with a $1,291/mo payment. Total monthly income totals $2,495/mo, and annual cash flow totals $7,434/yr on $87,417 capital. ROI tracks 28.41% on current figures, and rental yield reads 11.35% at a $263,700 purchase. Equity gained on principal adds $1,702/yr, and 5% annual appreciation supports $72,855 over five years. Five-year ROI reaches 149.67% and total cumulative return in cash sums $130,839. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,495/mo property income instead of your personal income.
Single Family
Built in 1953
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76053, Hurst, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,639 (100%) |
| Owner Occupied HU | 6,598 (52.2%) |
| Renter Occupied HU | 5,516 (43.6%) |
| Vacant Housing Units | 525 ( 4.2%) |
| Median Home Value | $307,254 |
| Average Home Value | $328,788 |
Housing Distribution
Address Breakdown
Residential
12,680
Single Family
10,345
Multi-Family
2,335
Businesses
1,438
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices