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 228 Arthur Dr, Hurst, TX, 76053 priced at $295,000 converts $2,203/mo rent into $105/mo cash flow after a $1,444/mo obligation. Total monthly income equals $2,203/mo, and annual cash flow totals $1,261/yr on $97,793 invested. Return on cash invested prints 21.2% in year one, and rental yield reads 8.96% against a $295,000 entry. Equity gained on principal adds $1,904/yr, while 5% annual appreciation compiles into $81,503 by year five. Five-year ROI reaches 111.02% and total cumulative return in cash sums $108,566. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,203/mo property income covering a $1,444/mo payment, not borrower’s personal income.
Single Family
Built in 1956
0.26 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 |
|---|---|---|
| 2024-10-19 | Price change | $295,000 |
| 2024-10-12 | Listed for sale | $299,500 |
| 2023-02-24 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-22 | $1665.94 | -28.48% | $207,791 | 15.57% |
| 2022-10-22 | $2329.45 | 1.28% | $179,792 | 11.00% |
| 2021-10-22 | $2300.01 | 9.87% | $161,968 | 13.08% |
Listed by: Timothy Riley • Orchard Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20750107
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.
