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 936 Mountain Ter, Hurst, TX, 76053 generates $2,720/mo in rent and, after a $1,713/mo payment, leaves $231/mo in cash flow. Total monthly income is $2,720/mo, and annual cash flow is $2,774/yr on $116,025 invested. Return on cash invested sits at 22.3% in year one, and rental yield is 9.33% on a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,699 over five years. Five-year ROI reaches 116.9% and total cumulative return in cash sums $135,638. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,720/mo property income rather than buyer’s personal income.
Single Family
Built in 1967
8,799 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 |
|---|---|---|
| 2025-06-21 | Listed for sale | $350,000 |
| 2021-03-24 | Listing removed | N/A |
| 2015-08-07 | Listing removed | $169,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-22 | $3262.41 | 10.45% | $231,612 | 9.03% |
| 2023-06-22 | $2953.64 | -20.89% | $212,434 | 9.39% |
| 2022-06-22 | $3733.42 | 2.08% | $194,199 | 8.82% |
Listed by: Jeanne Gordon • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20977448
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.
