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 1201 Desiree Ln, Hurst, TX, 76053 uses $102,732 cash to close to unlock $5,233/yr annual cash flow and $436/mo monthly cash flow. Total monthly income runs $2,640/mo, and a $1,517/mo payment keeps the spread at $436/mo. Purchase price stands at $309,900, and rental yield measures 10.22% with $2,640/mo rent. Return on cash invested shows 25% in year one, and 5% annual appreciation builds toward $85,620 over five years. Five-year ROI reaches 131.4% and total cumulative return in cash records $134,988. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,640/mo property income covering a $1,517/mo payment rather than investor’s personal income.
Single Family
Built in 1960
10,410 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 |
|---|---|---|
| 2025-05-30 | Price change | $309,900 |
| 2025-03-12 | Price change | $319,900 |
| 2025-01-07 | Listed for sale | $324,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $4617.05 | 268.37% | $203,224 | -25.97% |
| 2023-07-01 | $1253.36 | N/A | $274,534 | 10.52% |
| 2022-07-01 | N/A | N/A | $248,399 | 13.40% |
Listed by: Mark Hewitt • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #20811002
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.
