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 304 Circleview Dr S, Hurst, TX, 76054 priced at $415,000 pairs $3,706/mo rent with $755/mo cash flow after a $2,031/mo payment. Total monthly income equals $3,706/mo, and annual cash flow comes to $9,061/yr on $137,573 invested. Return on cash invested is 26.5% in year one, and rental yield stands at 10.72% on a $415,000 basis. Equity gained on principal adds $2,678/yr, and 5% annual appreciation accumulates to $114,657 by year five. Five-year ROI measures 139.4% and total cumulative return in cash reaches $191,781. For financing, Ziffy Mortgage’s DSCR program evaluates $3,706/mo property income against a $2,031/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1968
10,193 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 |
|---|---|---|
| 2025-01-26 | Price change | $415,000 |
| 2024-11-20 | Listed for sale | $425,000 |
| 2019-05-14 | Listing removed | $272,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | $5379.98 | 11.11% | $380,190 | 0.53% |
| 2023-02-11 | $4841.97 | -15.56% | $378,193 | 15.17% |
| 2022-02-11 | $5734.35 | 4.50% | $328,370 | 26.30% |
Listed by: Kerri Rehmeyer • Wilco, REALTORS
Mls Name: NTREIS
Mls ID: #20780652
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.
