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 3201 Evan Dr, Hurst, TX, 76054 with 5% annual appreciation on a $499,900 basis while $5,338/mo rent supports operations. Total monthly income totals $5,338/mo and a $2,447/mo payment preserves $1,783/mo for cash returns. Annual cash flow comes to $21,395/yr on $165,717 deployed, and return on cash invested reaches 32.82% in year one. Equity gained on principal adds $3,226/yr, and five-year appreciation sums $138,113 alongside rental yield of 12.81%. Five-year ROI measures 173.27% and total cumulative return in cash totals $287,136.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,338/mo property income versus a $2,447/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1985
8,712 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 |
|---|---|---|
| 2024-07-26 | Price change | $499,900 |
| 2024-06-26 | Listed for sale | $529,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $2934.04 | -4.32% | $400,030 | 5.90% |
| 2022-08-15 | $3066.56 | 2.53% | $377,730 | 9.79% |
| 2021-08-15 | $2990.99 | 2.33% | $344,059 | 9.67% |
Listed by: Jeremy Collins • HH Realty
Mls Name: NTREIS
Mls ID: #20653130
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.
