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 3312 John Ct N, Hurst, TX, 76054 listed at $550,000 pairs $4,577/mo rent with a $2,692/mo payment to leave $666/mo cash flow. Total monthly income runs $4,577/mo, and annual cash flow reaches $7,990/yr on $180,950 cash to close. Return on cash invested measures 24.48% in year one, and rental yield registers 9.99% at a $550,000 basis. Equity gained on principal adds $3,549/yr, and annual property appreciation at 5% supports $151,955 by year five. Five-year ROI tracks 128.51% and total cumulative return in cash totals $232,546. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,577/mo property income relative to a $2,692/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1987
0.31 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 |
|---|---|---|
| 2025-06-27 | Listed for sale | $550,000 |
| 2022-03-07 | Sold | N/A |
| 2022-02-26 | Pending sale | $460,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-27 | $8935.85 | -3.31% | $487,573 | -0.61% |
| 2023-06-27 | $9241.83 | 9.13% | $490,569 | 27.89% |
| 2022-06-27 | $8468.32 | 4.81% | $383,595 | 10.40% |
Listed by: Andrea Gendel • BHHS Premier Properties
Mls Name: NTREIS
Mls ID: #20975499
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.
