773 Bear Creek 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
Rental property for sale in Hurst at 773 Bear Creek Dr, Hurst, TX, 76054 priced at $1,411,900 pairs $3,706/mo rent with after a $6,911/mo payment. Total monthly income equals $3,706/mo. Return on cash invested is 3.75% in year one, and rental yield stands at 3.15% on a $1,411,900 basis. Equity gained on principal adds $9,111/yr, and 5% annual appreciation accumulates to $390,082 by year five. Five-year ROI measures 17.35% and total cumulative return in cash reaches $79,367. For financing, Ziffy Mortgage’s DSCR program evaluates $3,706/mo property income against a $6,911/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A 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
