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 1104 Blakey Ct, Hurst, TX, 76053 generates $4,171/mo in rent, after a $3,421/mo payment. Total monthly income is $4,171/mo. Return on cash invested sits at 15.89% in year one, and rental yield is 7.16% on a $699,000 entry. Equity gained on principal adds $4,511/yr, while 5% annual appreciation builds toward $193,121 over five years. Five-year ROI reaches 82.47% and total cumulative return in cash sums $189,650. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,171/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
0.77 Acres 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 |
|---|---|---|
| 2025-07-25 | Listed for sale | $699,000 |
| 2022-12-05 | Sold | N/A |
| 2022-11-18 | Pending sale | $615,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-25 | $10331.99 | -14.18% | $614,370 | 2.24% |
| 2023-07-25 | $12039.25 | 19.32% | $600,935 | 37.13% |
| 2022-07-25 | $10089.85 | 497.63% | $438,224 | 515.05% |
Listed by: Tiera Vann • Rogers Healy and Associates
Mls Name: NTREIS
Mls ID: #21010198
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.
