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 1224 Simpson Dr, Hurst, TX, 76053 generates $2,334/mo in rent and, after a $1,370/mo payment, leaves $344/mo in cash flow. Total monthly income is $2,334/mo, and annual cash flow is $4,123/yr on $92,787 invested. Return on cash invested sits at 24.35% in year one, and rental yield is 10.01% on a $279,900 entry. Equity gained on principal adds $1,806/yr, while 5% annual appreciation builds toward $77,331 over five years. Five-year ROI reaches 127.89% and total cumulative return in cash sums $118,669. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,334/mo property income rather than buyer’s personal income.
Single Family
Built in 1959
8,799 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 |
|---|---|---|
| 2025-05-21 | Listed for sale | $279,900 |
| 2014-05-27 | Sold | N/A |
| 2014-04-05 | Listed for sale | $115,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-21 | $2905.00 | 11.97% | $246,518 | 8.29% |
| 2023-05-21 | $2594.34 | -21.97% | $227,656 | 15.85% |
| 2022-05-21 | $3324.75 | 2.88% | $196,508 | 2.91% |
Listed by: Kathleen Copeland • Versant
Mls Name: NTREIS
Mls ID: #20943297
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.
