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 2033 Briar Trl, Hurst, TX, 76054 generates $3,014/mo in rent and, after a $1,855/mo payment, leaves $319/mo in cash flow. Total monthly income is $3,014/mo, and annual cash flow is $3,827/yr on $125,639 invested. Return on cash invested sits at 22.95% in year one, and rental yield is 9.54% on a $379,000 entry. Equity gained on principal adds $2,446/yr, while 5% annual appreciation builds toward $104,711 over five years. Five-year ROI reaches 120.38% and total cumulative return in cash sums $151,247. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,014/mo property income rather than buyer’s personal income.
Single Family
Built in 1973
0.26 Acres 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 |
|---|---|---|
| 2025-02-10 | Price change | $379,000 |
| 2025-02-01 | Listed for sale | $380,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | $1001.24 | -38.67% | $301,625 | -2.94% |
| 2023-02-11 | $1632.42 | -3.30% | $310,770 | 23.51% |
| 2022-02-11 | $1688.06 | 2.90% | $251,624 | 18.91% |
Listed by: Geni Manning • Keller Williams Frisco Stars
Mls Name: NTREIS
Mls ID: #20832570
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.
