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 1136 Simpson Dr, Hurst, TX, 76053 with 5% annual appreciation on a $274,000 basis while $2,370/mo rent supports operations. Total monthly income totals $2,370/mo and a $1,341/mo payment preserves $422/mo for cash returns. Annual cash flow comes to $5,060/yr on $90,831 deployed, and return on cash invested reaches 25.48% in year one. Equity gained on principal adds $1,768/yr, and five-year appreciation sums $75,701 alongside rental yield of 10.38%. Five-year ROI measures 133.95% and total cumulative return in cash totals $121,665.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,370/mo property income versus a $1,341/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1959
9,844 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 |
|---|---|---|
| 2025-06-07 | Listed for sale | $274,000 |
| 2025-05-09 | Listing removed | $275,000 |
| 2025-04-18 | Listed for sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-08 | $3660.13 | -28.69% | $179,198 | -30.06% |
| 2023-06-08 | $5132.75 | N/A | $256,199 | 13.28% |
| 2022-06-08 | N/A | N/A | $226,166 | 4.39% |
Listed by: Calvin Wright • The Michael Group
Mls Name: NTREIS
Mls ID: #20962184
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.
