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 740 Highland Crest Dr, Hurst, TX, 76054 priced at $359,000 pairs $4,466/mo rent with $1,729/mo cash flow after a $1,757/mo payment. Total monthly income equals $4,466/mo, and annual cash flow comes to $20,751/yr on $119,009 invested. Return on cash invested is 37.35% in year one, and rental yield stands at 14.93% on a $359,000 basis. Equity gained on principal adds $2,317/yr, and 5% annual appreciation accumulates to $99,185 by year five. Five-year ROI measures 198.25% and total cumulative return in cash reaches $235,939. For financing, Ziffy Mortgage’s DSCR program evaluates $4,466/mo property income against a $1,757/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1980
8,624 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 |
|---|---|---|
| 2024-08-12 | Price change | $359,000 |
| 2024-08-02 | Price change | $368,500 |
| 2024-07-08 | Listed for sale | $375,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $8168.14 | 198.97% | $357,402 | 17.85% |
| 2022-08-15 | $2732.13 | 2.03% | $303,279 | 10.90% |
| 2021-08-15 | $2677.86 | 1.88% | $273,469 | 17.69% |
Listed by: Donovan Royal • Southwest Realty Advisors, LLC
Mls Name: NTREIS
Mls ID: #20668262
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.
