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 332 W Harwood Rd APT B, Hurst, TX, 76054 listed at $209,900 pairs $2,760/mo rent with a $1,027/mo payment to leave $933/mo cash flow. Total monthly income runs $2,760/mo, and annual cash flow reaches $11,193/yr on $69,582 cash to close. Return on cash invested measures 35.99% in year one, and rental yield registers 15.78% at a $209,900 basis. Equity gained on principal adds $1,354/yr, and annual property appreciation at 5% supports $57,992 by year five. Five-year ROI tracks 192.42% and total cumulative return in cash totals $133,892. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,760/mo property income relative to a $1,027/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1985
2,831 sqft lot
$N/A/sqft
$335 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 |
|---|---|---|
| 2024-08-29 | Price change | $209,900 |
| 2024-07-29 | Pending sale | $217,900 |
| 2024-04-27 | Listed for sale | $217,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $2212.60 | -26.30% | $172,341 | 7.28% |
| 2022-08-30 | $3002.13 | -0.79% | $160,648 | 5.58% |
| 2021-08-30 | $3026.00 | 9.41% | $152,152 | 3.55% |
Listed by: Ryan Morris • Scott Real Estate
Mls Name: NTREIS
Mls ID: #20600048
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.
