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 1432 Hurstview Dr, Hurst, TX, 76053 priced at $465,000 converts $3,660/mo rent into $353/mo cash flow after a $2,276/mo obligation. Total monthly income equals $3,660/mo, and annual cash flow totals $4,239/yr on $154,148 invested. Return on cash invested prints 22.66% in year one, and rental yield reads 9.45% against a $465,000 entry. Equity gained on principal adds $3,001/yr, while 5% annual appreciation compiles into $128,471 by year five. Five-year ROI reaches 118.82% and total cumulative return in cash sums $183,155. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,660/mo property income covering a $2,276/mo payment, not borrower’s personal income.
Single Family
Built in 1964
0.36 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 |
|---|---|---|
| 2025-06-08 | Listed for sale | $465,000 |
| 2025-04-27 | Listing removed | $459,000 |
| 2025-04-19 | Listed for sale | $459,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-09 | $5948.73 | 11.93% | $291,247 | 9.79% |
| 2023-06-09 | $5314.71 | 16.07% | $265,282 | 33.40% |
| 2022-06-09 | $4578.85 | 127.76% | $198,869 | 5.14% |
Listed by: Christopher Horn • Guapa Homes, LLC
Mls Name: NTREIS
Mls ID: #20963042
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.
