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 813 Overhill Ct, Hurst, TX, 76053 priced at $415,000 pairs $2,640/mo rent with after a $2,031/mo payment. Total monthly income equals $2,640/mo. Return on cash invested is 17.2% in year one, and rental yield stands at 7.63% on a $415,000 basis. Equity gained on principal adds $2,678/yr, and 5% annual appreciation accumulates to $114,657 by year five. Five-year ROI measures 89.53% and total cumulative return in cash reaches $123,165. For financing, Ziffy Mortgage’s DSCR program evaluates $2,640/mo property income against a $2,031/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1971
9,060 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 |
|---|---|---|
| 2025-10-23 | Listed for sale | $415,000 |
| 2019-05-02 | Sold | N/A |
| 2019-04-04 | Pending sale | $259,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-23 | $3511.76 | -15.20% | $419,956 | 8.99% |
| 2023-10-23 | $4140.99 | -16.80% | $385,322 | 6.49% |
| 2022-10-23 | $4977.36 | 1.73% | $361,850 | 37.06% |
Listed by: Amy Cearnal • Compass RE Texas , LLC
Mls Name: NTREIS
Mls ID: #21092852
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.
