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 2636 Bent Tree Dr, Hurst, TX, 76054 offers a 12.56% rental yield on a $524,999 purchase with $5,496/mo rent. Total monthly income registers $5,496/mo, and a $2,570/mo payment leaves $1,762/mo available for distribution. Annual cash flow reaches $21,147/yr on $172,725 to close, and return on cash invested stands at 32.3% in year one. Equity gained on principal adds $3,388/yr while 5% annual appreciation supports $145,048 over five years. Portfolio math shows five-year ROI at 170.51% and total cumulative return in cash at $294,512. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,496/mo property income against a $2,570/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1997
8,407 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 |
|---|---|---|
| 2024-08-08 | Listed for sale | $524,999 |
| 2024-05-28 | Sold | N/A |
| 2024-05-13 | Contingent | $495,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $7163.17 | -9.13% | $424,755 | 18.89% |
| 2022-08-15 | $7882.52 | -3.48% | $357,266 | -2.45% |
| 2021-08-15 | $8166.42 | 8.39% | $366,253 | 14.77% |
Listed by: Lori Turner • Turner Fortune Real Estate LLC
Mls Name: NTREIS
Mls ID: #20696619
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.
