330 W Harwood Rd APT CHurstTX76054
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Hurst at 330 W Harwood Rd APT C, Hurst, TX, 76054 priced at $235,000 pairs $2,240/mo rent with $129/mo cash flow after a $1,150/mo payment. Total monthly income equals $2,240/mo, and annual cash flow comes to $1,551/yr on $77,903 invested. Return on cash invested is 21.9% in year one, and rental yield stands at 11.44% on a $235,000 basis. Equity gained on principal adds $1,516/yr, and 5% annual appreciation accumulates to $64,926 by year five. Five-year ROI measures 117.23% and total cumulative return in cash reaches $91,324. For financing, Ziffy Mortgage’s DSCR program evaluates $2,240/mo property income against a $1,150/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1985
2,831 sqft lot
$N/A/sqft
$413 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76054, Hurst, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
4,758
Single Family
4,542
Multi-Family
216
Businesses
700
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michael Smith • Michael Smith, Texas Real Esta
Mls Name: NTREIS
Mls ID: #20826512
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.