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 3304 S Riley Ct, Hurst, TX, 76054 priced at $440,000 pairs $4,291/mo rent with $937/mo cash flow after a $2,154/mo payment. Total monthly income equals $4,291/mo, and annual cash flow comes to $11,244/yr on $145,860 invested. Return on cash invested is 27.62% in year one, and rental yield stands at 11.7% on a $440,000 basis. Equity gained on principal adds $2,839/yr, and 5% annual appreciation accumulates to $121,564 by year five. Five-year ROI measures 146.05% and total cumulative return in cash reaches $213,034. For financing, Ziffy Mortgage’s DSCR program evaluates $4,291/mo property income against a $2,154/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2004
5,227 sqft lot
$N/A/sqft
$540 annually 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 |
|---|---|---|
| 2024-08-02 | Listed for sale | $440,000 |
| 2023-01-09 | Sold | N/A |
| 2022-12-09 | Pending sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $9458.45 | 15.37% | $413,860 | 24.81% |
| 2022-08-15 | $8198.20 | 11.96% | $331,583 | 15.32% |
| 2021-08-15 | $7322.72 | -1.99% | $287,531 | -0.17% |
Listed by: Prabin Maharjan • Hamro Realty Company
Mls Name: NTREIS
Mls ID: #20691850
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.
