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 512 Shadowbrook Ln, Hurst, TX, 76053 earns $165/mo cash flow from $2,831/mo rent with a $1,835/mo payment. Total monthly income totals $2,831/mo, and annual cash flow totals $1,977/yr on $124,313 capital. ROI tracks 21.5% on current figures, and rental yield reads 9.06% at a $375,000 purchase. Equity gained on principal adds $2,420/yr, and 5% annual appreciation supports $103,606 over five years. Five-year ROI reaches 112.59% and total cumulative return in cash sums $139,959. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,831/mo property income instead of your personal income.
Single Family
Built in 1955
9,234 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 |
|---|---|---|
| 2025-05-30 | Listed for sale | $375,000 |
| 2024-10-31 | Sold | N/A |
| 2024-10-15 | Listed for sale | $150,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-30 | $649.16 | -48.92% | $279,051 | -1.80% |
| 2023-05-30 | $1270.85 | -4.01% | $284,155 | 19.11% |
| 2022-05-30 | $1323.90 | 3.40% | $238,565 | 10.80% |
Listed by: Jason Coleman • OnDemand Realty
Mls Name: NTREIS
Mls ID: #20952516
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.
