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% |
Investment property for sale in Hurst at 1100 Billie Ruth Ln, Hurst, TX, 76053 earns $1,289/mo cash flow from $3,814/mo rent with a $1,738/mo payment. Total monthly income totals $3,814/mo, and annual cash flow totals $15,469/yr on $117,683 capital. ROI tracks 33.05% on current figures, and rental yield reads 12.89% at a $355,000 purchase. Equity gained on principal adds $2,291/yr, and 5% annual appreciation supports $98,080 over five years. Five-year ROI reaches 174.58% and total cumulative return in cash sums $205,452. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,814/mo property income instead of your personal income.
Single Family
Built in 1964
7,797 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76053, Hurst, TX area.
| 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 |
Residential
12,680
Single Family
10,345
Multi-Family
2,335
Businesses
1,438
Date | Event | Price |
|---|---|---|
| 2024-07-30 | Listing removed | N/A |
| 2024-07-15 | Price change | $355,000 |
| 2024-07-05 | Listed for sale | $360,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $4493.27 | -16.18% | $311,906 | 16.01% |
| 2022-08-15 | $5360.53 | -2.02% | $268,850 | 3.70% |
| 2021-08-15 | $5471.04 | 50.71% | $259,265 | 72.25% |
Listed by: Justin Zamarippa • It's Closing Time Realty
Mls Name: NTREIS
Mls ID: #20663660
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.
