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 309 Terry Rd, Hurst, TX, 76053 offers a 11.86% rental yield on a $285,000 purchase with $2,816/mo rent. Total monthly income registers $2,816/mo, and a $1,395/mo payment leaves $622/mo available for distribution. Annual cash flow reaches $7,462/yr on $94,478 to close, and return on cash invested stands at 27.81% in year one. Equity gained on principal adds $1,839/yr while 5% annual appreciation supports $78,740 over five years. Portfolio math shows five-year ROI at 147.18% and total cumulative return in cash at $139,050. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,816/mo property income against a $1,395/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1958
7,884 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 |
|---|---|---|
| 2024-12-06 | Price change | $285,000 |
| 2024-11-13 | Price change | $295,000 |
| 2024-10-17 | Price change | $305,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $6741.59 | 63.99% | $338,326 | 19.53% |
| 2023-12-27 | $4111.03 | -16.96% | $283,037 | 13.19% |
| 2022-12-27 | $4950.74 | -19.88% | $250,049 | -14.02% |
Listed by: Ludwin Flores • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20736092
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.
