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 Springhill Dr, Hurst, TX, 76054 uses $215,495 cash to close to unlock $20,689/yr annual cash flow and $1,724/mo monthly cash flow. Total monthly income runs $6,382/mo, and a $3,206/mo payment keeps the spread at $1,724/mo. Purchase price stands at $655,000, and rental yield measures 11.69% with $6,382/mo rent. Return on cash invested shows 29.66% in year one, and 5% annual appreciation builds toward $180,964 over five years. Five-year ROI reaches 156.34% and total cumulative return in cash records $336,899. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,382/mo property income covering a $3,206/mo payment rather than investor’s personal income.
Single Family
Built in 1992
8,058 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 |
|---|---|---|
| 2025-06-12 | Listed for sale | $655,000 |
| 2024-08-29 | Listing removed | $655,000 |
| 2024-05-30 | Listed for sale | $655,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $4445.39 | -5.52% | $505,035 | -0.60% |
| 2023-07-01 | $4704.97 | 21.50% | $508,058 | 40.36% |
| 2022-07-01 | $3872.50 | N/A | $361,972 | 0.53% |
Listed by: Sophie Diaz • Sophie Tel Diaz Real Estate
Mls Name: NTREIS
Mls ID: #20964899
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.
