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 312 Souder Dr, Hurst, TX, 76053 listed at $275,000 pairs $2,640/mo rent with a $1,346/mo payment to leave $607/mo cash flow. Total monthly income runs $2,640/mo, and annual cash flow reaches $7,286/yr on $91,163 cash to close. Return on cash invested measures 27.9% in year one, and rental yield registers 11.52% at a $275,000 basis. Equity gained on principal adds $1,775/yr, and annual property appreciation at 5% supports $75,977 by year five. Five-year ROI tracks 147.31% and total cumulative return in cash totals $134,291. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,640/mo property income relative to a $1,346/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1956
0.31 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 |
|---|---|---|
| 2025-01-31 | Listed for sale | $275,000 |
| 2025-01-30 | Contingent | $275,000 |
| 2025-01-24 | Listed for sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $5492.71 | 10.27% | $268,920 | 8.16% |
| 2023-02-12 | $4980.96 | 1.13% | $248,623 | 16.23% |
| 2022-02-12 | $4925.13 | 8.40% | $213,909 | 11.56% |
Listed by: Cathie Crouch • Keller Williams Realty DPR
Mls Name: NTREIS
Mls ID: #20821420
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.
