1145 Terrace Trl, Hurst, TX, 76053 | $112/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1145 Terrace Trl, Hurst, TX, 76053 | $112/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1750 sft

Hampton Plan, City Point, North Richland Hills, TX, 76180

2 Bed
2 Bath
1547 sft

1301 Throckmorton St APT 2401, Fort worth, TX, 76102

5 Bed
5 Bath
4113 sft

808 Northwood Rd, Fort Worth, TX, 76107

3 Bed
2 Bath
2490 sft

2600 Dave Angel Rd, Burleson, TX, 76028

Nearby investment properties with comparable prices

4 Bed
3 Bath
2466 sft

5837 Corazon Ln, Fort Worth, TX, 76126

3 Bed
2 Bath
2589 sft

8917 Saddle Free Dr, Fort Worth, TX, 76123

4 Bed
3 Bath
2596 sft

4601 Lyre Leaf Dr, Crowley, TX, 76036

4 Bed
3 Bath
2596 sft

4601 Lyre Leaf Dr, Fort Worth, TX, 76036

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Hurst at 1145 Terrace Trl, Hurst, TX, 76053 earns $112/mo cash flow from $3,205/mo rent with a $2,129/mo payment. Total monthly income totals $3,205/mo, and annual cash flow totals $1,344/yr on $144,169 capital. ROI tracks 20.84% on current figures, and rental yield reads 8.84% at a $434,900 purchase. Equity gained on principal adds $2,806/yr, and 5% annual appreciation supports $120,155 over five years. Five-year ROI reaches 109.03% and total cumulative return in cash sums $157,193. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,205/mo property income instead of your personal income.

Single Family

Built in 1964

9,975 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome Home! Discover this beautifully updated 4-bedroom, 2-bathroom home ideally located in the heart of the Metroplex. Situated on a nice corner lot in a quiet, established neighborhood, this property offers a spacious front yard and a newly remodeled pool perfect for relaxation and entertaining. Conveniently located less than a mile from the library, post office, Walmart, and other shopping and dining options, youll love the accessibility this home provides. Inside, enjoy fresh paint, new Luxury vinyl plank flooring, and a luxury trim package that enhances every room. The open-concept kitchen features custom cabinets, stainless steel appliances including built in microwave, dishwasher, range, and plenty of beautiful quartz counter space for gatherings. Both bathrooms include dual vanities for added comfort, and the second bedroom is generously sized with its own walk-in closet. Youll also appreciate the interior laundry room for everyday convenience and energy-efficient vinyl windows that help keep electric bills low year-round. Additional highlights include: Wood-burning fireplace with gas available New roof New Pool pump and filter White oak acoustic paneling Covered and open patio areas Storage shed Large dining room New ceiling fans and upgraded hardware package Garage conversion provides a flexible 4th bedroom or bonus space This home has been meticulously maintained and is truly move-in ready offering the perfect blend of modern updates, thoughtful design, and unbeatable location.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76053, Hurst, TX area.

Housing Distribution

Housing Statistics

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