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 525 Harmon Rd, Hurst, TX, 76053 priced at $279,900 converts $2,168/mo rent into $178/mo cash flow after a $1,370/mo obligation. Total monthly income equals $2,168/mo, and annual cash flow totals $2,131/yr on $92,787 invested. Return on cash invested prints 22.21% in year one, and rental yield reads 9.29% against a $279,900 entry. Equity gained on principal adds $1,806/yr, while 5% annual appreciation compiles into $77,331 by year five. Five-year ROI reaches 116.38% and total cumulative return in cash sums $107,989. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,168/mo property income covering a $1,370/mo payment, not borrower’s personal income.
Single Family
Built in 1959
8,189 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: Suha Al-Nazer • Rendon Realty, LLC
Mls Name: NTREIS
Mls ID: #20991552
