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 1761 Brown Trl, Hurst, TX, 76054 listed at $419,000 pairs $2,921/mo rent with a $2,051/mo payment. Total monthly income runs $2,921/mo. Return on cash invested measures 19.4% in year one, and rental yield registers 8.37% at a $419,000 basis. Equity gained on principal adds $2,704/yr, and annual property appreciation at 5% supports $115,762 by year five. Five-year ROI tracks 101.35% and total cumulative return in cash totals $140,777. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,921/mo property income relative to a $2,051/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1967
9,191 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 |
|---|---|---|
| 2025-02-12 | Price change | $419,000 |
| 2025-01-20 | Price change | $429,000 |
| 2025-01-08 | Listed for sale | $439,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $994.31 | -32.05% | $272,121 | 10.04% |
| 2023-02-13 | $1463.22 | -4.69% | $247,296 | 2.81% |
| 2022-02-13 | $1535.24 | 3.18% | $240,545 | 14.23% |
Listed by: Samy Eskander • Legacy Streets
Mls Name: NTREIS
Mls ID: #20743489
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.
