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 312 Hurstview Dr, Hurst, TX, 76053 priced at $290,000 pairs $2,700/mo rent with $517/mo cash flow after a $1,419/mo payment. Total monthly income equals $2,700/mo, and annual cash flow comes to $6,202/yr on $96,135 invested. Return on cash invested is 26.36% in year one, and rental yield stands at 11.17% on a $290,000 basis. Equity gained on principal adds $1,871/yr, and 5% annual appreciation accumulates to $80,122 by year five. Five-year ROI measures 139.2% and total cumulative return in cash reaches $133,816. For financing, Ziffy Mortgage’s DSCR program evaluates $2,700/mo property income against a $1,419/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1954
0.27 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 |
|---|---|---|
| 2024-10-08 | Price change | $290,000 |
| 2024-08-15 | Price change | $300,000 |
| 2024-08-06 | Price change | $310,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-22 | $6269.84 | N/A | $312,957 | 16.04% |
| 2022-10-22 | N/A | N/A | $269,686 | 11.36% |
| 2021-10-22 | $1072.95 | 4.09% | $242,175 | 14.05% |
Listed by: Joshua Evans • Central Metro Realty
Mls Name: NTREIS
Mls ID: #20695009
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.
