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 Willow St, Hurst, TX, 76053 generates $2,209/mo in rent and, after a $1,224/mo payment, leaves $431/mo in cash flow. Total monthly income is $2,209/mo, and annual cash flow is $5,170/yr on $82,875 invested. Return on cash invested sits at 26.15% in year one, and rental yield is 10.6% on a $250,000 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation builds toward $69,070 over five years. Five-year ROI reaches 137.5% and total cumulative return in cash sums $113,950. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,209/mo property income rather than buyer’s personal income.
Single Family
Built in 1960
7,143 sqft 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 |
|---|---|---|
| 2025-02-06 | Listed for sale | $250,000 |
| 2020-12-08 | Sold | N/A |
| 2020-11-17 | Pending sale | $180,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $3112.22 | 11.85% | $247,187 | 8.33% |
| 2023-02-12 | $2782.52 | -21.10% | $228,170 | 13.21% |
| 2022-02-12 | $3526.48 | -11.37% | $201,544 | 20.03% |
Listed by: Lisa Hager • Berkshire HathawayHS PenFed TX
Mls Name: NTREIS
Mls ID: #20836781
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.
