Bonham Plan, Toll Brothers at Adkins ParkHurstTX76054
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 Bonham Plan, Toll Brothers at Adkins Park, Hurst, TX, 76054 priced at $902,995 pairs $6,085/mo rent with after a $4,420/mo payment. Total monthly income equals $6,085/mo. Return on cash invested is 18.7% in year one, and rental yield stands at 8.09% on a $902,995 basis. Equity gained on principal adds $5,827/yr, and 5% annual appreciation accumulates to $249,481 by year five. Five-year ROI measures 97.55% and total cumulative return in cash reaches $289,816. For financing, Ziffy Mortgage’s DSCR program evaluates $6,085/mo property income against a $4,420/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
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
