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 322 W Harwood Rd APT C, Hurst, TX, 76054 generates $1,533/mo in rent, after a $1,077/mo payment. Total monthly income is $1,533/mo. Return on cash invested sits at 11.44% in year one, and rental yield is 8.36% on a $220,000 entry. Equity gained on principal adds $1,420/yr, while 5% annual appreciation builds toward $60,782 over five years. Five-year ROI reaches 61.57% and total cumulative return in cash sums $44,903. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,533/mo property income rather than buyer’s personal income.
Townhouse
Built in 1985
3,171 sqft lot
$N/A/sqft
$412 monthly 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 |
|---|---|---|
| 2025-01-03 | Price change | $220,000 |
| 2024-11-27 | Listed for sale | $229,000 |
| 2024-11-25 | Contingent | $229,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | $4503.24 | 22.34% | $223,336 | 21.56% |
| 2023-02-11 | $3680.91 | -6.61% | $183,731 | 7.33% |
| 2022-02-11 | $3941.35 | 2.64% | $171,181 | 5.63% |
Listed by: Omaya Mahmoud • Rendon Realty, LLC
Mls Name: NTREIS
Mls ID: #20751005
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.
