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 1620 Green Tree Dr, Hurst, TX, 76054 with 5% annual appreciation on a $475,000 basis while $3,990/mo rent supports operations. Total monthly income totals $3,990/mo and a $2,325/mo payment preserves $612/mo for cash returns. Annual cash flow comes to $7,345/yr on $157,463 deployed, and return on cash invested reaches 24.57% in year one. Equity gained on principal adds $3,065/yr, and five-year appreciation sums $131,234 alongside rental yield of 10.08%. Five-year ROI measures 129.09% and total cumulative return in cash totals $203,275.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,990/mo property income versus a $2,325/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1993
8,886 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76054, Hurst, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,731 (100%) |
| Owner Occupied HU | 4,138 (87.5%) |
| Renter Occupied HU | 524 (11.1%) |
| Vacant Housing Units | 69 ( 1.5%) |
| Median Home Value | $392,903 |
| Average Home Value | $425,562 |
Residential
4,758
Single Family
4,542
Multi-Family
216
Businesses
700
Date | Event | Price |
|---|---|---|
| 2025-04-04 | Listed for sale | $475,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-04 | $1935.83 | -45.92% | $464,373 | 8.77% |
| 2023-04-04 | $3579.81 | -2.42% | $426,945 | 13.96% |
| 2022-04-04 | $3668.63 | 1.91% | $374,657 | 22.33% |
Listed by: Sandi Thomas • Skye TX Realty Group
Mls Name: NTREIS
Mls ID: #20890792
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.
