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 1232 Harris Ave, Hurst, TX, 76053 with 5% annual appreciation on a $340,000 basis while $2,582/mo rent supports operations. Total monthly income totals $2,582/mo and a $1,664/mo payment preserves $164/mo for cash returns. Annual cash flow comes to $1,972/yr on $112,710 deployed, and return on cash invested reaches 21.66% in year one. Equity gained on principal adds $2,194/yr, and five-year appreciation sums $93,936 alongside rental yield of 9.11%. Five-year ROI measures 113.46% and total cumulative return in cash totals $127,878.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,582/mo property income versus a $1,664/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1962
0.27 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 |
|---|---|---|
| 2025-01-29 | Price change | $340,000 |
| 2024-12-20 | Price change | $345,000 |
| 2024-09-30 | Listed for sale | $349,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $4946.23 | 56.16% | $242,165 | 1.24% |
| 2023-02-12 | $3167.51 | -19.59% | $239,198 | 1.75% |
| 2022-02-12 | $3939.24 | 3.47% | $235,079 | 11.13% |
Listed by: James Tucker • DM Global Realty
Mls Name: NTREIS
Mls ID: #20705189
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.
