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 628 Elm St, Hurst, TX, 76053 uses $91,163 cash to close to unlock $2,933/yr annual cash flow and $244/mo monthly cash flow. Total monthly income runs $2,200/mo, and a $1,346/mo payment keeps the spread at $244/mo. Purchase price stands at $275,000, and rental yield measures 9.6% with $2,200/mo rent. Return on cash invested shows 23.13% in year one, and 5% annual appreciation builds toward $75,977 over five years. Five-year ROI reaches 121.34% and total cumulative return in cash records $110,615. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,200/mo property income covering a $1,346/mo payment rather than investor’s personal income.
Single Family
Built in 1959
8,102 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Michelle Montemayor • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #21102240
