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 404 Arthur Dr, Hurst, TX, 76053 offers $2,190/mo rent that, after a $1,346/mo payment, leaves $234/mo cash flow. Total monthly income is $2,190/mo, and annual cash flow is $2,813/yr on $91,163 cash. Return on cash invested measures 22.99% in year one, and rental yield stands at 9.56% at a $275,000 entry. Equity gained on principal adds $1,775/yr while 5% annual appreciation compounds into $75,977 by year five. Five-year ROI records 120.63% and total cumulative return in cash reaches $109,967. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,190/mo property income versus a $1,346/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1957
9,757 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76053, Hurst, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,639 (100%) |
| Owner Occupied HU | 6,598 (52.2%) |
| Renter Occupied HU | 5,516 (43.6%) |
| Vacant Housing Units | 525 ( 4.2%) |
| Median Home Value | $307,254 |
| Average Home Value | $328,788 |
Residential
12,680
Single Family
10,345
Multi-Family
2,335
Businesses
1,438
Date | Event | Price |
|---|---|---|
| 2025-02-12 | Price change | $275,000 |
| 2024-09-30 | Listed for sale | $285,000 |
| 2024-09-21 | Listing removed | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $3695.15 | 2.56% | $255,000 | -4.62% |
| 2023-02-12 | $3602.92 | -18.23% | $267,355 | 16.72% |
| 2022-02-12 | $4406.01 | 3.82% | $229,054 | 11.95% |
Listed by: Brad Cunningham • DFW Fine Properties
Mls Name: NTREIS
Mls ID: #20693034
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.
