817 W Harwood Rd APT BHurstTX76054
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 817 W Harwood Rd APT B, Hurst, TX, 76054 generates $1,194/mo in rent, after a $734/mo payment. Total monthly income is $1,194/mo. Return on cash invested sits at 16.54% in year one, and rental yield is 9.55% on a $149,999 entry. Equity gained on principal adds $968/yr, while 5% annual appreciation builds toward $41,442 over five years. Five-year ROI reaches 88.39% and total cumulative return in cash sums $43,950. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,194/mo property income rather than buyer’s personal income.
Condo
Built in 1984
2,482 sqft lot
$N/A/sqft
$267 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: Cammie Ryan • Rafter B Realty, LLC
Mls Name: NTREIS
Mls ID: #20977768
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.