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 3220 John Ct, Hurst, TX, 76054 priced at $500,000 pairs $4,211/mo rent with $537/mo cash flow after a $2,447/mo payment. Total monthly income equals $4,211/mo, and annual cash flow comes to $6,443/yr on $165,750 invested. Return on cash invested is 23.8% in year one, and rental yield stands at 10.11% on a $500,000 basis. Equity gained on principal adds $3,226/yr, and 5% annual appreciation accumulates to $138,141 by year five. Five-year ROI measures 125.2% and total cumulative return in cash reaches $207,512. For financing, Ziffy Mortgage’s DSCR program evaluates $4,211/mo property income against a $2,447/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1994
0.27 Acres 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 |
|---|---|---|
| 2024-10-23 | Price change | $500,000 |
| 2024-10-14 | Listed for sale | $515,000 |
| 2024-10-13 | Contingent | $515,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $9724.95 | 119.90% | $425,521 | 4.40% |
| 2022-10-23 | $4422.35 | 1.85% | $407,570 | 9.60% |
| 2021-10-23 | $4342.23 | 1.69% | $371,868 | 9.46% |
Listed by: Debbie Marshall • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20707758
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.
