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 453 Circleview Dr S, Hurst, TX, 76054 uses $137,539 cash to close to unlock $25,060/yr annual cash flow and $2,088/mo monthly cash flow. Total monthly income runs $5,039/mo, and a $2,031/mo payment keeps the spread at $2,088/mo. Purchase price stands at $414,900, and rental yield measures 14.57% with $5,039/mo rent. Return on cash invested shows 38.13% in year one, and 5% annual appreciation builds toward $114,629 over five years. Five-year ROI reaches 201.77% and total cumulative return in cash records $277,514. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,039/mo property income covering a $2,031/mo payment rather than investor’s personal income.
Single Family
Built in 1968
0.27 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 |
|---|---|---|
| 2024-07-06 | Listed for sale | $414,900 |
| 2024-06-28 | Listing removed | N/A |
| 2024-06-01 | Listed for sale | $419,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $4928.74 | 113.33% | $351,333 | 37.33% |
| 2022-08-15 | $2310.40 | 1.67% | $255,826 | 7.06% |
| 2021-08-15 | $2272.56 | -0.32% | $238,962 | -4.42% |
Listed by: Mark Long • Texas Property Brokers, LLC
Mls Name: NTREIS
Mls ID: #20666519
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.
