827 W Harwood Rd APT DHurstTX76054
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
Investment property for sale in Hurst at 827 W Harwood Rd APT D, Hurst, TX, 76054 earns $129/mo cash flow from $1,267/mo rent with a $783/mo payment. Total monthly income totals $1,267/mo, and annual cash flow totals $1,552/yr on $53,039 capital. ROI tracks 22.84% on current figures, and rental yield reads 9.5% at a $159,997 purchase. Equity gained on principal adds $1,032/yr, and 5% annual appreciation supports $44,204 over five years. Five-year ROI reaches 119.8% and total cumulative return in cash sums $63,541. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,267/mo property income instead of your personal income.
Condo
Built in 1984
3,092 sqft lot
$N/A/sqft
No 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