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 344 W Harwood Rd APT A, Hurst, TX, 76054 with 5% annual appreciation on a $245,000 basis while $2,321/mo rent supports operations. Total monthly income totals $2,321/mo and a $1,199/mo payment preserves $209/mo for cash returns. Annual cash flow comes to $2,507/yr on $81,218 deployed, and return on cash invested reaches 23% in year one. Equity gained on principal adds $1,581/yr, and five-year appreciation sums $67,689 alongside rental yield of 11.37%. Five-year ROI measures 122.56% and total cumulative return in cash totals $99,540.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,321/mo property income versus a $1,199/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Condo
Built in 1984
2,831 sqft lot
$N/A/sqft
$370 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 |
|---|---|---|
| 2024-10-21 | Listed for sale | $245,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | $611.52 | -42.44% | $208,650 | 21.96% |
| 2023-02-11 | $1062.38 | -20.44% | $171,078 | 11.69% |
| 2022-02-11 | $1335.37 | 2.37% | $153,177 | 11.00% |
Listed by: Cindy De La Garza • DLG REALTY ADVISORS
Mls Name: NTREIS
Mls ID: #20750519
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.
