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 713 Herman Dr, Hurst, TX, 76054 offers a 8.98% rental yield on a $495,000 purchase with $3,706/mo rent. Total monthly income registers $3,706/mo, and a $2,423/mo payment leaves $186/mo available for distribution. Annual cash flow reaches $2,229/yr on $164,093 to close, and return on cash invested stands at 21.27% in year one. Equity gained on principal adds $3,194/yr while 5% annual appreciation supports $136,759 over five years. Portfolio math shows five-year ROI at 111.34% and total cumulative return in cash at $182,698. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,706/mo property income against a $2,423/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1987
7,274 sqft 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 |
|---|---|---|
| 2025-05-02 | Listed for sale | $495,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-02 | $7515.29 | 8.75% | $448,729 | -5.92% |
| 2023-05-02 | $6910.89 | -9.42% | $476,946 | 21.58% |
| 2022-05-02 | $7629.57 | 4.60% | $392,280 | 24.53% |
Listed by: Leonard McManaman • Keller Williams Frisco Stars
Mls Name: NTREIS
Mls ID: #20924033
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.
